PARFUMS_VOGUE_LIMITED - Accounts


Company registration number 01919436 (England and Wales)
PARFUMS VOGUE LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PARFUMS VOGUE LIMITED
COMPANY INFORMATION
Directors
K Gangji
P Spillmann
Secretary
P Spillmann
Company number
01919436
Registered office
14 Lyon Road
Congress House, 3rd Floor
Harrow
Middlesex
HA1 2EN
Auditor
Goodman Jones LLP
29-30 Fitzroy Square
London
W1T 6LQ
Business address
3rd Floor
Congress House
Lyon Road
Harrow
HA1 2EN
PARFUMS VOGUE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Independent auditor's report
5 - 7
Consolidated statement of comprehensive income
8
Consolidated balance sheet
9
Company balance sheet
10
Consolidated statement of changes in equity
11
Company statement of changes in equity
12
Consolidated statement of cash flows
13
Notes to the financial statements
14 - 23
PARFUMS VOGUE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 1 -

The directors present the strategic report for the year ended 31 March 2023.

Review of the business

The Group is involved in the manufacturing and supply of fragrances and toiletries to the main UK retail health and beauty stores and grocery chains. The Group also supplies several exports markets through exclusive distributors. The main products are under So....? fragrance brand and manufactured under Licence. The Group has expanded by launching other ranges within the same market sector as well as introducing a bath and body range.

 

The key performance indicators are as follows:

 

 

2023

2022

Change

 

 

£

£

%

Sales

 

28,624,977

21,190,925

35.1

Gross profit

 

15,147,622

10,367,806

46.1

Operating profit

 

3,316,897

1,428,513

132.2

 

The impact of Brexit and COVID continue to provide challenging trading conditions, however once more the Group has delivered a strong performance.

Strategy
The Group continues to grow but will need to diversify supply chain in order to improve service levels. This has led to an increase in stock holding. The volatility of the Sterling to USD continues to impact the cost of goods and it is hoped that the lower maritime freight rates will deliver benefits in the coming months.
Competition
The sector both in the UK and exports markets remains very competitive so we are required to maintain low entry level pricing and aggresive promotion offers. Once more it seems the So...? Brand has benefited from a strong public recogntition.
Principal Risks and Uncertainties
Despite the volatility as a result of the COVID pandemic and the Ukraine conflict we are seeing that the appeal of the Group's products are growing in export markets.
COVID
During the current year, the continued impact of COVID has caused disruptions to several aspects for the business both in supply chain and sales demand. But it is hoped the worst is behind us and we can look forward to the negative impact decreasing in the immediate future.
Brexit
The Group continues to expand its stock holding in Belgium to ensure a better service level for EU customers.
Ukraine War
With the limited opportunities in Russia and Ukraine we are looking to expand exports to other countries and the Group participated in more trade fairs to establish relations with new customers in new markets.
Market risk
The sector in which the Group operates has constant market risks with the introduction of new brands, and while we have been able to defend and grow our position in recent years competing effectively against newcomers and established brands. The Group expects to improve its capacity to do so in the future. We are continuing to look at innovative ways to reduce Carbon foot print by using more recycled plastic and glass.
PARFUMS VOGUE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Financial risk
With volatility having increased, exchange rates have fluctuated extensively. The Group makes use of forward currency contracts to moderate its risk exposure to fluctuations in exchange rates. It is increasingly difficult in today's world to predict this effectively.

On behalf of the board

P Spillman
Director
18 December 2023
PARFUMS VOGUE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2023.

Principal activities

The principal activity of the group continued to be that of distribution and marketing of fragrances and cosmetics.

 

The principle activity of the company is that of a holding company.

Results and dividends

The profit for the year, after taxation, amounted to £2,683,174 (2022 - £1,144,552 ).

 

During the year, the company paid dividends of £650,000 (2022 - £550,000).

Directors

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

K Gangji
P Spillmann
Future developments
The Company expects to continue growth in both UK and Export markets. The strategy of maintaining NPD development throughout the COVID years seems to be bearing fruit with the expansion of our customer base and new markets. This trend is expected to continue. The Cash crisis and the tightening of disposable income remains a concern but also an opportunity for products priced with the Companies Portfolio.
Auditors
During the year BDO LLP resigned as auditors and Goodman Jones LLP were appointed in their place.
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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
P Spillmann
Director
18 December 2023
PARFUMS VOGUE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2023
- 4 -

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 group and company, and of the profit or loss of the group 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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PARFUMS VOGUE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PARFUMS VOGUE LIMITED
- 5 -
Qualified opinion on the financial statements

We have audited the financial statements of Parfums Vogue Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2023 which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity, the Consolidated 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, except for the effects of the matter described in the Basis for Qualified Opinion paragraph, the financial statements:

  •     give a true and fair view of the state of the group and parent company's affairs as at 31 March 2023 and of its 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 qualified opinion

We were not appointed as the auditor of the company until after 31 March 2023 and therefore we did not observe physical inventories being counted and checked at the end of the year. . We were unable to satisfy ourselves by alternative audit tests and procedures concerning the inventory quantities held at 31 March 2023, which are included in the balance sheet at £7,464,528.

 

Consequently, we were unable to determine whether any adjustment to the stock as at 31 March 2023 was necessary, or whether there was any consequential effect on cost of sales and therefore the reported result within the Statement of Comprehensive Income for the year ended 31 March 2023 as a result of the closing stock position

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 qualified 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 group's and parent 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.

PARFUMS VOGUE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARFUMS VOGUE LIMITED
- 6 -

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 strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

Except for the possible effects of the matter described in the Basis for Qualified Opinion paragraph of our report, 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 strategic report or directors' report.

 

Arising solely from the matter described in Basis for Qualified Opinion paragraph:

  • we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and

  • we were unable to determine whether adequate accounting records have been kept.

 

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:

  • 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 directors' remuneration specified by law are not made; 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.

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 parent 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 parent 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.

PARFUMS VOGUE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARFUMS VOGUE LIMITED
- 7 -

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. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.

 

Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to industry sector regulations and unethical and prohibited business practices, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and UK Tax Legislation. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls). Appropriate audit procedures in response to these risks were carried out. These procedures included:

 

  • Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud;

  • Reading minutes of meetings of those charged with governance;

  • Obtaining and reading correspondence from legal and regulatory bodies including HMRC;

  • Identifying and testing journal entries;

  • Challenging assumptions and judgements made by management in their significant accounting estimates.

 

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members; and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

There are inherent limitations in the audit procedures described above. The further removed instances of noncompliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we are to become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

 

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.

Esther Wood
Senior Statutory Auditor
For and on behalf of Goodman Jones LLP
18 December 2023
Chartered Accountants
Statutory Auditor
29/30 Fitzroy Square
London
W1T 6LQ
PARFUMS VOGUE LIMITED
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2023
- 8 -
2023
2022
Notes
£
£
Turnover
4
28,624,977
21,190,925
Cost of sales
(13,477,355)
(10,823,119)
Gross profit
15,147,622
10,367,806
Distribution costs
(9,872,125)
(7,571,433)
Administrative expenses
(1,958,600)
(1,390,475)
Fair value movements
-
22,615
Operating profit
5
3,316,897
1,428,513
Profit before taxation
3,316,897
1,428,513
Tax on profit
8
(633,723)
(283,961)
Profit for the financial year
2,683,174
1,144,552
There was no other comprehensive income 2023 (2022 - £Nil).

The notes on pages 14 - 23 form part of these financial statements.

PARFUMS VOGUE LIMITED
CONSOLIDATED BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 9 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
73,206
99,822
Current assets
Stocks
14
7,464,528
5,564,076
Debtors
15
4,116,825
4,117,521
Cash at bank and in hand
1,831,094
521,913
13,412,447
10,203,510
Creditors: amounts falling due within one year
16
(7,216,654)
(6,066,698)
Net current assets
6,195,793
4,136,812
Total assets less current liabilities
6,268,999
4,236,634
Provisions for liabilities
Deferred tax liability
17
13,731
14,540
(13,731)
(14,540)
Net assets
6,255,268
4,222,094
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
6,255,168
4,221,994
Total equity
6,255,268
4,222,094
The financial statements were approved by the board of directors and authorised for issue on 18 December 2023 and are signed on its behalf by:
18 December 2023
Mr P H Spillmann
Director
Company registration number 01919436 (England and Wales)
PARFUMS VOGUE LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2023
31 March 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
12
3
3
Current assets
Debtors
15
200,079
331,600
Cash at bank and in hand
1,018
18,497
201,097
350,097
Creditors: amounts falling due within one year
16
(201,000)
(350,000)
Net current assets
97
97
Net assets
100
100
Capital and reserves
Called up share capital
18
100
100

As permitted by s408 Companies Act 2006, the company has not presented its own statement of comprehensive income and related notes.

The financial statements were approved by the board of directors and authorised for issue on 18 December 2023 and are signed on its behalf by:
18 December 2023
Mr P H Spillmann
Director
Company registration number 01919436 (England and Wales)
PARFUMS VOGUE LIMITED
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2021
100
3,627,442
3,627,542
Year ended 31 March 2022:
Profit and total comprehensive income
-
1,144,552
1,144,552
Dividends
9
-
(550,000)
(550,000)
Balance at 31 March 2022
100
4,221,994
4,222,094
Year ended 31 March 2023:
Profit and total comprehensive income
-
2,683,174
2,683,174
Dividends
9
-
(650,000)
(650,000)
Balance at 31 March 2023
100
6,255,168
6,255,268
PARFUMS VOGUE LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2021
100
-
0
100
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
550,000
550,000
Dividends
9
-
(550,000)
(550,000)
Balance at 31 March 2022
100
-
0
100
Year ended 31 March 2023:
Profit and total comprehensive income
-
650,000
650,000
Dividends
9
-
(650,000)
(650,000)
Balance at 31 March 2023
100
-
0
100
PARFUMS VOGUE LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2023
- 13 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
2,608,864
812,182
Taxation paid
(634,532)
(811,970)
Net cash inflow from operating activities
1,974,332
212
Investing activities
Purchase of tangible fixed assets
(15,151)
(28,574)
Net cash used in investing activities
(15,151)
(28,574)
Financing activities
Dividends paid to equity shareholders
(650,000)
(550,000)
Net cash used in financing activities
(650,000)
(550,000)
Net increase/(decrease) in cash and cash equivalents
1,309,181
(578,362)
Cash and cash equivalents at beginning of year
521,913
1,100,275
Cash and cash equivalents at end of year
1,831,094
521,913
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 14 -
1
Company information

Parfums Vogue Limited ("the company") is a private limited company domiciled and incorporated in England and Wales. The registered office is 14 Lyon Road, Congress House, 3rd Floor, Harrow, Middlesex, HA1 2EN.

 

The group consists of Parfums Vogue Limited and all of its subsidiaries.

2
Accounting policies
2.1
Basis for preparation of financial statements

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.

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, (modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value). The principal accounting policies adopted are set out below.

2.2
Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

 

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 

2.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

2.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. Turnover is recognised at dispatch, except in instances where different terms have been agreed, as this is the point when the risks and rewards of ownership are considered to have been transferred to the customer.

2.5
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 land and buildings
Written off on a straight line basis over the term of the lease
Plant and equipment
20% straight line, 25% reducing balance, 33% reducing balance
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
2
Accounting policies
(Continued)
- 15 -

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 recognised in the profit and loss account.

2.6
Impairment of fixed assets

Fixed assets are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Fixed assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

2.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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 the statement of comprehensive income.

2.8
Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment

2.9
Financial instruments
Basic financial assets

Basic financial assets are initially measured at transaction price (including transaction costs) and subsequently held at amortised cost, less any impairment. Financial assets comprise cash and trade and other debtors.

Basic financial liabilities

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. Financial liabilities are recognised initially at transaction price and subsequently at amortised cost using effective interest method. Financial liabilities comprise bank loans, trade and other creditors and accruals.

Other financial instruments

Derivatives are measured at fair value with changes recognised in the Consolidated statement of comprehensive income. Fair value is determined by reference to the expected maturity date foreign exchange spot rates in comparison to contracted rates.

 

2.10
Taxation

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

PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
2
Accounting policies
(Continued)
- 16 -
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 group’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 if, and only if, there is 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.

1.2
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.

2.11
Retirement benefits

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

2.12
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 leased asset are consumed.

3
Judgements and key sources of estimation uncertainty

In the application of the group’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.

 

 

PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 17 -
4
Turnover
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
25,089,076
18,002,992
Rest of Europe
2,461,745
1,671,604
Rest of the world
1,074,156
1,516,329
28,624,977
21,190,925
5
Operating profit
2023
2022
£
£
Operating profit for the year is stated after charging:
Exchange losses
78,781
112,528
Depreciation of owned tangible fixed assets
38,860
41,851
Loss on disposal of tangible fixed assets
1,907
-
Stocks impairment losses recognised or reversed
387,735
125,134
Operating lease charges
33,900
33,900
6
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company's subsidiaries
37,500
39,750
7
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
31
28
2
2
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
7
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
1,136,539
913,271
-
0
-
0
Social security costs
124,719
97,311
-
-
Pension costs
21,556
18,226
-
0
-
0
1,282,814
1,028,808
-
0
-
0
8
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
634,532
272,021
Adjustments in respect of prior periods
-
0
13,491
Total current tax
634,532
285,512
Deferred tax
Origination and reversal of timing differences
(809)
(1,551)
Total tax charge
633,723
283,961

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
3,316,897
1,428,513
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
630,210
271,417
Tax effect of expenses that are not deductible in determining taxable profit
1,444
14,095
Permanent capital allowances in excess of depreciation
(4,505)
-
Depreciation on assets not qualifying for tax allowances
7,383
-
0
Origination and reversal of timing differences
(809)
(1,551)
Taxation charge
633,723
283,961
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 19 -
9
Dividends
2023
2022
Recognised as distributions to equity holders:
£
£
Final paid
650,000
550,000
10
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2023
2022
Notes
£
£
In respect of:
Stocks
14
387,735
125,134
Recognised in:
Cost of sales
387,735
125,134
11
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Total
£
£
£
Cost
At 1 April 2022
8,850
307,902
316,752
Additions
-
0
15,151
15,151
Disposals
-
0
(12,995)
(12,995)
At 31 March 2023
8,850
310,058
318,908
Depreciation and impairment
At 1 April 2022
8,850
208,080
216,930
Depreciation charged in the year
-
0
38,860
38,860
Eliminated in respect of disposals
-
0
(10,088)
(10,088)
At 31 March 2023
8,850
236,852
245,702
Carrying amount
At 31 March 2023
-
0
73,206
73,206
At 31 March 2022
-
0
99,822
99,822
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 20 -
12
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
3
3
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2022 and 31 March 2023
3
Carrying amount
At 31 March 2023
3
At 31 March 2022
3
13
Subsidiaries

Details of the company's subsidiaries at 31 March 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Incos Limited
United Kingdom
Ordinary
100
Brand Managers Limited
United Kingdom
Ordinary
100
14
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Raw materials and consumables
2,227,093
1,863,898
-
-
Finished goods and goods for resale
5,237,435
3,700,178
-
0
-
0
7,464,528
5,564,076
-
-
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 21 -
15
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,574,250
3,210,398
-
0
-
0
Other debtors
309,328
664,373
200,079
331,600
Prepayments and accrued income
219,687
229,190
-
0
-
0
4,103,265
4,103,961
200,079
331,600
Amounts falling due after more than one year:
Other debtors
13,560
13,560
-
0
-
0
Total debtors
4,116,825
4,117,521
200,079
331,600
16
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
£
£
£
£
Trade creditors
5,062,921
4,292,599
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
201,000
350,000
Corporation tax payable
604,199
295,844
-
0
-
0
Other taxation and social security
122,718
19,537
-
-
Other creditors
1,455
4,964
-
0
-
0
Accruals and deferred income
1,425,361
1,453,754
-
0
-
0
7,216,654
6,066,698
201,000
350,000
17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2023
2022
Group
£
£
Accelerated capital allowances
13,731
14,540
PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
17
Deferred taxation
(Continued)
- 22 -
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 April 2022
14,540
-
Credit to profit or loss
(809)
-
Liability at 31 March 2023
13,731
-

 

18
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
100 Ordinary shares of £1 each
100
100
100
100
19
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
41,120
33,900
-
-
Between two and five years
138,580
11,300
-
-
179,700
45,200
-
-
20
Related party transactions
Transactions with related parties

At the reporting date, the Group owed £Nil to the directors (2022: £178) and is owed £109,247 (2022: £74,938) by its directors included in other debtors and creditors. These amounts are interest free and repayable on demand.

 

The Group has incurred expenses of £2,209,031 (2022: £1,491,390) during the period from Debonair Trading Internacional Lda, a company owned by a close family member of a director.

 

At the end of the accounting period a balance of £3,543,006 (2022: £2,569,806) was payable to Debonair Trading Internacional Lda and is included within note 14 as £2,701,139 (2022: £1,767,499) within trade creditors and £841,867 (2022: £802,307) within accruals and deferred income. At the end of the reporting period a balance of £127,553 (2022: £63,374) was owed to the group from Debonair Trading Internacional Lda and is included in prepayments and accrued income within note 13.

PARFUMS VOGUE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 23 -
21
Controlling party
The ultimate controlling party is K Gangji by virtue of his majority shareholding.
22
Cash generated from/(absorbed by) group operations
2023
2022
£
£
Profit for the year after tax
2,683,174
1,144,552
Adjustments for:
Taxation charged
633,723
283,961
Loss on disposal of tangible fixed assets
2,907
-
Depreciation and impairment of tangible fixed assets
38,860
41,851
Movements in working capital:
Increase in stocks
(1,900,452)
(5,564,076)
Decrease/(increase) in debtors
696
(3,786,018)
Increase in creditors
1,149,956
5,770,854
Cash generated from/(absorbed by) operations
2,608,864
(2,108,876)
23
Analysis of changes in net funds - group
1 April 2022
Cash flows
31 March 2023
£
£
£
Cash at bank and in hand
521,913
1,309,181
1,831,094
2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.300Mr K GangjiMr P H Spillmannfalse101919436bus:Consolidated2022-04-012023-03-31019194362022-04-012023-03-3101919436bus:RegisteredOffice2022-04-012023-03-3101919436bus:Consolidated2023-03-31019194362023-03-3101919436bus:Consolidated2021-04-012022-03-31019194362021-04-012022-03-3101919436bus:Consolidated2022-03-3101919436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-03-3101919436core:PlantMachinerybus:Consolidated2023-03-3101919436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-03-3101919436core:PlantMachinerybus:Consolidated2022-03-31019194362022-03-3101919436core:ShareCapitalbus:Consolidated2023-03-3101919436core:ShareCapitalbus:Consolidated2022-03-3101919436core:ShareCapital2023-03-3101919436core:ShareCapital2022-03-3101919436core:ShareCapitalbus:Consolidated2021-03-3101919436core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-03-3101919436core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-03-3101919436core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3101919436core:ShareCapital2021-03-3101919436core:RetainedEarningsAccumulatedLosses2021-03-3101919436core:RetainedEarningsAccumulatedLosses2022-03-3101919436core:RetainedEarningsAccumulatedLosses2023-03-3101919436bus:Director22022-04-012023-03-3101919436core:LandBuildingscore:LongLeaseholdAssets2022-04-012023-03-3101919436core:PlantMachinery2022-04-012023-03-3101919436core:UKTaxbus:Consolidated2022-04-012023-03-3101919436core:UKTaxbus:Consolidated2021-04-012022-03-3101919436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-03-3101919436core:PlantMachinerybus:Consolidated2022-03-3101919436bus:Consolidated2022-03-3101919436core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-04-012023-03-3101919436core:PlantMachinerybus:Consolidated2022-04-012023-03-3101919436core:CurrentFinancialInstruments2023-03-3101919436core:CurrentFinancialInstruments2022-03-3101919436core:Non-currentFinancialInstrumentsbus:Consolidated2023-03-3101919436core:Non-currentFinancialInstrumentsbus:Consolidated2022-03-3101919436core:Non-currentFinancialInstruments2023-03-3101919436core:Non-currentFinancialInstruments2022-03-3101919436core:CurrentFinancialInstrumentsbus:Consolidated2023-03-3101919436core:CurrentFinancialInstrumentsbus:Consolidated2022-03-3101919436core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-03-3101919436core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-03-3101919436core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3101919436core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3101919436bus:PrivateLimitedCompanyLtd2022-04-012023-03-3101919436bus:FRS1022022-04-012023-03-3101919436bus:Audited2022-04-012023-03-3101919436bus:ConsolidatedGroupCompanyAccounts2022-04-012023-03-3101919436bus:Director12022-04-012023-03-3101919436bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP