Dragoman Overseas Travel Limited - Accounts to registrar (filleted) - small 23.2.5

Dragoman Overseas Travel Limited - Accounts to registrar (filleted) - small 23.2.5


IRIS Accounts Production v24.1.0.578 02732524 Board of Directors Board of Directors 1.1.23 31.12.23 31.12.23 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh027325242022-12-31027325242023-12-31027325242023-01-012023-12-31027325242021-12-31027325242022-01-012022-12-31027325242022-12-3102732524ns15:EnglandWales2023-01-012023-12-3102732524ns14:PoundSterling2023-01-012023-12-3102732524ns10:Director12023-01-012023-12-3102732524ns10:Director22023-01-012023-12-3102732524ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3102732524ns10:SmallEntities2023-01-012023-12-3102732524ns10:AuditExempt-NoAccountantsReport2023-01-012023-12-3102732524ns10:SmallCompaniesRegimeForDirectorsReport2023-01-012023-12-3102732524ns10:SmallCompaniesRegimeForAccounts2023-01-012023-12-3102732524ns10:FullAccounts2023-01-012023-12-3102732524ns10:Director32023-01-012023-12-3102732524ns10:CompanySecretary12023-01-012023-12-3102732524ns10:RegisteredOffice2023-01-012023-12-3102732524ns5:CurrentFinancialInstruments2023-12-3102732524ns5:CurrentFinancialInstruments2022-12-3102732524ns5:Non-currentFinancialInstruments2023-12-3102732524ns5:Non-currentFinancialInstruments2022-12-3102732524ns5:ShareCapital2023-12-3102732524ns5:ShareCapital2022-12-3102732524ns5:RevaluationReserve2023-12-3102732524ns5:RevaluationReserve2022-12-3102732524ns5:RetainedEarningsAccumulatedLosses2023-12-3102732524ns5:RetainedEarningsAccumulatedLosses2022-12-3102732524ns5:OwnedOrFreeholdAssetsns5:LandBuildings2023-01-012023-12-3102732524ns5:LeaseholdImprovements2023-01-012023-12-3102732524ns5:PlantMachinery2023-01-012023-12-3102732524ns5:FurnitureFittings2023-01-012023-12-3102732524ns5:MotorVehicles2023-01-012023-12-3102732524ns5:ComputerEquipment2023-01-012023-12-3102732524ns5:LandBuildings2022-12-3102732524ns5:LeaseholdImprovements2022-12-3102732524ns5:PlantMachinery2022-12-3102732524ns5:LandBuildings2023-01-012023-12-3102732524ns5:LandBuildings2023-12-3102732524ns5:LeaseholdImprovements2023-12-3102732524ns5:PlantMachinery2023-12-3102732524ns5:LandBuildings2022-12-3102732524ns5:LeaseholdImprovements2022-12-3102732524ns5:PlantMachinery2022-12-3102732524ns5:FurnitureFittings2022-12-3102732524ns5:MotorVehicles2022-12-3102732524ns5:ComputerEquipment2022-12-3102732524ns5:FurnitureFittings2023-12-3102732524ns5:MotorVehicles2023-12-3102732524ns5:ComputerEquipment2023-12-3102732524ns5:FurnitureFittings2022-12-3102732524ns5:MotorVehicles2022-12-3102732524ns5:ComputerEquipment2022-12-3102732524ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3102732524ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3102732524ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3102732524ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-12-3102732524ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3102732524ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3102732524ns5:DeferredTaxation2022-12-3102732524ns5:DeferredTaxation2023-12-3102732524ns5:RevaluationReserve2022-12-31
REGISTERED NUMBER: 02732524 (England and Wales)










Unaudited Financial Statements

for the Year Ended 31 December 2023

for

Dragoman Overseas Travel Limited

Dragoman Overseas Travel Limited (Registered number: 02732524)






Contents of the Financial Statements
for the Year Ended 31 December 2023




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Dragoman Overseas Travel Limited

Company Information
for the Year Ended 31 December 2023







DIRECTORS: Mr C H K Hopkinson
Mr G Durie
Mr G B Manchester





SECRETARY: Mr C H K Hopkinson





REGISTERED OFFICE: Camp Green
Kenton Road
Debenham
Stowmarket
Suffolk
IP14 6LA





REGISTERED NUMBER: 02732524 (England and Wales)





ACCOUNTANTS: Turner & Ellerby
Chartered Certified Accountants
5 Church Street
Framlingham
Woodbridge
Suffolk
IP13 9BQ

Dragoman Overseas Travel Limited (Registered number: 02732524)

Balance Sheet
31 December 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 652,094 768,985

CURRENT ASSETS
Stocks 2,216 3,791
Debtors 5 115,231 116,277
Cash at bank and in hand 473,650 395,577
591,097 515,645
CREDITORS
Amounts falling due within one year 6 120,454 108,943
NET CURRENT ASSETS 470,643 406,702
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,122,737

1,175,687

CREDITORS
Amounts falling due after more than one
year

7

(301,260

)

(351,260

)

PROVISIONS FOR LIABILITIES 9 (24,987 ) (24,987 )
NET ASSETS 796,490 799,440

CAPITAL AND RESERVES
Called up share capital 30,000 30,000
Undistribuable Revaluation
Reserve 10 477,631 477,631
Retained earnings 288,859 291,809
SHAREHOLDERS' FUNDS 796,490 799,440

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Dragoman Overseas Travel Limited (Registered number: 02732524)

Balance Sheet - continued
31 December 2023


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 11 April 2024 and were signed on its behalf by:




Mr G Durie - Director



Mr C H K Hopkinson - Director


Dragoman Overseas Travel Limited (Registered number: 02732524)

Notes to the Financial Statements
for the Year Ended 31 December 2023

1. STATUTORY INFORMATION

Dragoman Overseas Travel Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
Dragoman is no longer trading as a tour operator but has changed to become a property developer. We are therefore currently securing and maximising all of our assets and ensuring that the company is in a position to have a secure future for trading within the property sector going forward.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - not provided
Improvements to property - 5% on cost
Plant and machinery - 25% on cost
Fixtures and fittings - 15% on cost
Motor vehicles - 25% on reducing balance and 10% on reducing balance
Computer equipment - 33% on cost and 20% on cost

The Company has adopted a policy of revaluing it's Freehold Property in accordance with the provisions of FRS 102 section 1a. As a result, the director's consider that Freehold Properties are shown at fair value.

Freehold properties are therefore not depreciated but are subject to regular revaluations and impairment reviews by the directors who will instruct independent valuations if needed.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Dragoman Overseas Travel Limited (Registered number: 02732524)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Forward currency contracts and other financial instruments are recognised at fair value on initial recognition. Fair value movements on forward contracts held at the balance sheet date are recognised in profit or loss.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 3 (2022 - 3 ) .

4. TANGIBLE FIXED ASSETS
Improvements
Freehold to Plant and
property property machinery
£    £    £   
COST OR VALUATION
At 1 January 2023 625,000 61,020 33,593
Disposals - - (25,622 )
At 31 December 2023 625,000 61,020 7,971
DEPRECIATION
At 1 January 2023 - 49,625 31,286
Charge for year - 5,592 2,307
Eliminated on disposal - - (25,622 )
At 31 December 2023 - 55,217 7,971
NET BOOK VALUE
At 31 December 2023 625,000 5,803 -
At 31 December 2022 625,000 11,395 2,307

Dragoman Overseas Travel Limited (Registered number: 02732524)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

4. TANGIBLE FIXED ASSETS - continued

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST OR VALUATION
At 1 January 2023 3,636 690,659 28,476 1,442,384
Disposals (3,636 ) (289,225 ) (28,476 ) (346,959 )
At 31 December 2023 - 401,434 - 1,095,425
DEPRECIATION
At 1 January 2023 2,573 562,272 27,643 673,399
Charge for year 455 24,711 699 33,764
Eliminated on disposal (3,028 ) (206,840 ) (28,342 ) (263,832 )
At 31 December 2023 - 380,143 - 443,331
NET BOOK VALUE
At 31 December 2023 - 21,291 - 652,094
At 31 December 2022 1,063 128,387 833 768,985

Cost or valuation at 31 December 2023 is represented by:

Improvements
Freehold to Plant and Motor
property property machinery vehicles Totals
£    £    £    £    £   
Valuation in 2023 477,631 - - - 477,631
Cost 147,369 61,020 7,971 401,434 617,794
625,000 61,020 7,971 401,434 1,095,425

If freehold land and buildings had not been revalued they would have been included at the following historical cost:

2023 2022
£    £   
Cost 147,369 147,369

Freehold land and buildings were valued on an open market basis on 20 February 2024 by Clarke & Simpson Chartered Surveyors .

Dragoman Overseas Travel Limited (Registered number: 02732524)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 115,231 90,830
Tax - 22,642
VAT - 1,704
Prepayments and accrued income - 1,101
115,231 116,277

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Bank loans and overdrafts (see note 8) 50,000 50,000
Trade creditors 4,579 2,488
Tax 25,855 -
VAT 18,613 -
Accrued expenses 21,407 56,455
120,454 108,943

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2023 2022
£    £   
Bank loans (see note 8) 91,667 141,667
Other loans (see note 8) 209,593 209,593
301,260 351,260

8. LOANS

An analysis of the maturity of loans is given below:

2023 2022
£    £   
Amounts falling due within one year or on demand:
Bank loans 50,000 50,000

Amounts falling due between one and two years:
Bank loans - 1-2 years 50,000 50,000
Dragoman Travel Limited 209,593 209,593
259,593 259,593

Amounts falling due between two and five years:
Bank loans - 2-5 years 41,667 91,667

Dragoman Overseas Travel Limited (Registered number: 02732524)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

9. PROVISIONS FOR LIABILITIES
2023 2022
£    £   
Deferred tax 24,987 24,987

Deferred
tax
£   
Balance at 1 January 2023 24,987
Balance at 31 December 2023 24,987

10. RESERVES
Undistribuable
Revaluation
Reserve
£   
At 1 January 2023
and 31 December 2023 477,631