Hornsby Travel Services Limited


Acorah Software Products - Accounts Production 14.6.300 false true 31 December 2022 1 January 2022 false 1 January 2023 31 December 2023 31 December 2023 01490232 Mr Nicholas Hornsby Miss Chloe Hornsby Mr Nicholas Hornsby Hornsby Travel Holdings Limited true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 01490232 2022-12-31 01490232 2023-12-31 01490232 2023-01-01 2023-12-31 01490232 frs-core:CurrentFinancialInstruments 2023-12-31 01490232 frs-core:Non-currentFinancialInstruments 2023-12-31 01490232 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-12-31 01490232 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 01490232 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-12-31 01490232 frs-core:MotorVehicles 2023-12-31 01490232 frs-core:MotorVehicles 2023-01-01 2023-12-31 01490232 frs-core:MotorVehicles 2022-12-31 01490232 frs-core:WithinOneYear 2023-12-31 01490232 frs-core:OtherReservesSubtotal 2023-12-31 01490232 frs-core:SharePremium 2023-12-31 01490232 frs-core:ShareCapital 2023-12-31 01490232 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31 01490232 frs-bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 01490232 frs-bus:FilletedAccounts 2023-01-01 2023-12-31 01490232 frs-bus:SmallEntities 2023-01-01 2023-12-31 01490232 frs-bus:AuditExempt-NoAccountantsReport 2023-01-01 2023-12-31 01490232 frs-bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 01490232 1 2023-01-01 2023-12-31 01490232 frs-bus:Director1 2023-01-01 2023-12-31 01490232 frs-bus:Director1 2022-12-31 01490232 frs-bus:Director1 2023-12-31 01490232 frs-bus:Director2 2023-01-01 2023-12-31 01490232 frs-bus:CompanySecretary1 2023-01-01 2023-12-31 01490232 frs-core:CurrentFinancialInstruments 5 2023-12-31 01490232 frs-countries:EnglandWales 2023-01-01 2023-12-31 01490232 2021-12-31 01490232 2022-12-31 01490232 2022-01-01 2022-12-31 01490232 frs-core:CurrentFinancialInstruments 2022-12-31 01490232 frs-core:Non-currentFinancialInstruments 2022-12-31 01490232 frs-core:BetweenOneFiveYears 2022-12-31 01490232 frs-core:WithinOneYear 2022-12-31 01490232 frs-core:OtherReservesSubtotal 2022-12-31 01490232 frs-core:SharePremium 2022-12-31 01490232 frs-core:ShareCapital 2022-12-31 01490232 frs-core:RetainedEarningsAccumulatedLosses 2022-12-31 01490232 frs-core:CurrentFinancialInstruments 5 2022-12-31
Registered number: 01490232
Hornsby Travel Services Limited
Unaudited Financial Statements
For The Year Ended 31 December 2023
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 01490232
2023 2022
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 326,639 407,643
326,639 407,643
CURRENT ASSETS
Stocks 5 24,940 24,940
Debtors 6 816,994 712,323
Investments 7 286,032 271,916
Cash at bank and in hand 200,582 238,301
1,328,548 1,247,480
Creditors: Amounts Falling Due Within One Year 8 (163,257 ) (157,208 )
NET CURRENT ASSETS (LIABILITIES) 1,165,291 1,090,272
TOTAL ASSETS LESS CURRENT LIABILITIES 1,491,930 1,497,915
Creditors: Amounts Falling Due After More Than One Year 9 (195,795 ) (359,417 )
NET ASSETS 1,296,135 1,138,498
CAPITAL AND RESERVES
Called up share capital 11 100,000 100,100
Share premium account 17,728 17,728
Other reserves 103,032 88,916
Profit and Loss Account 1,075,375 931,754
SHAREHOLDERS' FUNDS 1,296,135 1,138,498
Page 1
Page 2
For the year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr Nicholas Hornsby
Director
1 May 2024
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Hornsby Travel Services Limited is a private company, limited by shares, incorporated in England & Wales, registered number 01490232 . The registered office is 51 Ashby High Street, Scunthorpe, North Lincolnshire, DN16 2NB.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Long term leasehold No Depreciation
Coaches buses and vehicles 15% Reducing Balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred.
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 40 (2022: 37)
40 37
4. Tangible Assets
Land & Property
Long term leasehold Coaches buses and vehicles Total
£ £ £
Cost
As at 1 January 2023 308,303 334,000 642,303
Disposals - (290,500 ) (290,500 )
As at 31 December 2023 308,303 43,500 351,803
Depreciation
As at 1 January 2023 - 234,660 234,660
Provided during the period - 14,902 14,902
Disposals - (224,398 ) (224,398 )
As at 31 December 2023 - 25,164 25,164
Net Book Value
As at 31 December 2023 308,303 18,336 326,639
As at 1 January 2023 308,303 99,340 407,643
5. Stocks
2023 2022
£ £
Stock 24,940 24,940
Page 4
Page 5
6. Debtors
2023 2022
£ £
Due within one year
Trade debtors 106,165 119,616
Other debtors 558,747 465,340
Amounts owed by other participating interests 152,082 127,367
816,994 712,323
7. Current Asset Investments
2023 2022
£ £
Listed investments 286,032 271,916
286,032 271,916
8. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Net obligations under finance lease and hire purchase contracts 10,484 33,555
Trade creditors 71,152 50,951
Bank loans and overdrafts 9,868 9,747
Corporation tax 816 1
Other taxes and social security 21,377 14,042
Other creditors. 24,560 23,912
Accruals and deferred income 25,000 25,000
163,257 157,208
9. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Net obligations under finance lease and hire purchase contracts - 10,700
Bank loans 15,066 25,127
Amounts owed to group undertakings 180,729 323,590
195,795 359,417
10. Obligations Under Finance Leases and Hire Purchase
2023 2022
£ £
The future minimum finance lease payments are as follows:
Not later than one year 10,484 33,555
Later than one year and not later than five years - 10,700
10,484 44,255
10,484 44,255
Page 5
Page 6
11. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 100,000 100,100
12. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 January 2023 Amounts advanced Amounts repaid Amounts written off As at 31 December 2023
£ £ £ £ £
Mr Nicholas Hornsby 215,020 - 65 - 214,955
The above loan is unsecured, interest free and repayable on demand, interest has been charged at the beneficial loan interest rate. 
13. Ultimate Controlling Party
The company's ultimate controlling party is Hornsby Travel Holdings Limited by virtue of his ownership of 100% of the issued share capital in the company.
Page 6