|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company registration number: |
05463435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
288 BAR & WOK LIMITED
|
|
|
|
|
|
|
|
|
|
|
|
|
REPORT OF THE DIRECTOR'S AND |
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 30 September 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
288 BAR & WOK LIMITED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS AT 30 September 2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
2021 |
|
|
|
|
|
Notes |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS | | | | | | | | | | | |
Intangible assets | | | 3 | | | 54,029 | | | | 11,802 | |
Tangible assets | | | 4 | | | 111,121 | | | | 8,732 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | 165,150 | | | | 20,534 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Stocks | | | | 3,700 | | | | 3,600 | | | | |
Debtors | | | | 62,768 | | | | 65,343 | | | | |
Cash at bank and in hand | | | | 86,996 | | | | 220,561 | | | | |
Financial assets | | | | 49,963 | | | | 55,144 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | 203,427 | | | | 344,648 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
(42,535) |
|
|
|
(47,411) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CURRENT ASSETS |
|
|
|
|
|
160,892 |
|
|
|
297,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS LESS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
326,042 |
|
|
|
317,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISIONS FOR LIABILITIES | | | | | (10,370) | | | | (6,137) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
|
|
315,672 |
|
|
|
311,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
|
|
Called-up equity share capital |
|
|
|
|
4 |
|
|
|
4 |
|
Revaluation Reserve | | | | | | 47,375 | | | | 23,681 | |
Profit and loss account |
|
|
|
|
|
268,293 |
|
|
|
287,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
315,672 |
|
|
|
311,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending 30 September 2022 the company was entitled to exemption 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the accounts. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All the members have consented to the preparation of abridged financial statements for the year ended 30 September 2022 in accordance with Section 444(2A) of the Companies Act 2006. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The profit and loss account has not been delivered to the Registrar of Companies in accordance with the special provisions applicable to companies subject to the small companies' regime. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. Approved by the board of directors on 28 June 2023 and signed on its behalf. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.......................................................................... |
Mr Pak Wai Hung |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28 June 2023
|
|
|
|
|
|
|
|
|
|
|
|
The annexed notes form part of these financial statements. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
288 BAR & WOK LIMITED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 30 SEPTEMBER 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Accounting policies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statutory information | | | | | | | |
| The company is registered in England and its registered number is 05463435 The company is a private company limited by shares. Its registered office is 288 High Street, Cheltenham, Gloucestershire, GL50 3HQ | |
| |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
Basis of preparing the financial statements |
|
|
|
|
|
|
|
|
The financial statements have been prepared under the historical cost convention in accordance with the accounting policies set out below. These financial statements have been prepared in accordance with FRS102 Section 1A - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover | | | | | | | | | |
| Turnover represents sales of goods net of VAT and trade discounts. Turnover is recognised when the goods are physically delivered to the customer. | |
| |
| |
| |
| |
| Intangible Assets |
| Goodwill is being written off in equal annual instalments over its estimated economic life of 20 years. The cryptoasset is being written off over 10 years, the maximum amortisation period allowable for the asset, as a reliable estimated economic life can not be assigned. | |
| |
| |
| Financial assets |
| Financial assets are stated at their market value at the year end. | |
| |
| |
| |
| | | | | | | | | | |
| Fixed Assets | | | | | | | | |
| Tangible fixed assets are stated at cost less depreciation Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following bases: | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| Fixtures & Fittings 15% on reducing balance | |
| |
| Motor Vehicles 25% on reducing balance | |
| |
| Land & Buildings 0% | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stocks and Work In Progress | | | | | | | |
| Stock is valued at the lower of cost and net realisable value. Cost is determined on a first in first out basis. Net realisable value represents estimated selling price less costs to complete and sell. Provision is made for slow moving, obsolete or damaged stock where the net realisable value is less than cost. | |
| |
| | | | | | | | | | |
| | | | | | | | | | |
| Government grants | | | | | | | |
| The Coronavirus Job Retention Scheme Grant is recognised on systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Coronavirus support grants received from Cheltenham Borough Council are to be recognised as income when received. |
|
|
| | | | | | | | | | |
| | | | | | | | | | |
| Deferred Taxation | | | | | | | | |
| Deferred tax is provided on the liability method to take account of timing differences between the treatment of certain items for accounts purposes and their treatment for tax purposes. Tax deferred or accelerated is accounted for in respect of all material timing differences. | |
| |
| |
| |
| |
| Pension Scheme | | | | | | | | |
| The company operates two defined contribution pension schemes, NEST and St. James's Place, for its employees. The assets of the St. James's pension scheme are held separately from those of the company in an independently administered fund. | |
| |
| |
| | | | | | | | | | |
| Investment Properties | | | | | | | |
| Investment properties for which fair value can be measured reliably without undue cost or effort, are measured at fair value at each reporting date with changes in fair value recognised in profit or loss. The fair value at the year end for the investment property was not based on a valuation by an independent professional qualified valuer. |
|
|
|
| Cryptoasset | | | | | | | |
| The cryptoasset, The Enegra Group Ltd EGX Security Tokens, are issued on the Polygon Blockchain and are listed and traded on online cryptoasset markets, from which its fair value can be obtained. Cryptoassets are treated as intangible assets. The cryptoasset is revalued at each reporting date with changes in fair value recognised in profit or loss. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. | Employees | | | |
| | | | | | |
| The average number of persons employed by the company (including directors) during the year was 16. |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. | Intangible fixed assets | | | | | | | | | |
| | | | Total |
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 59,999 |
| Additions | | | 15,095 |
| Revaluations | | 30,132 |
| At end of period | |
105,226 |
| | | | | | | | | | | |
| Amortisation | | | | | | | | | | |
| At start of period | | 48,197 |
| Provided during the period | | 3,000 |
| At end of period | | 51,197 |
| | | | | | | | | | | |
| Net Book Values | | | | | | | | | |
| At start of period | | 11,802 |
| At end of period | | 54,029 |
| | | | | | | | | |
| | | | | | | | |
| Additions and revaluations refers to cryptoassets: 311 of The Enegra Group EGX Security Tokens. |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
4. | Tangible fixed assets | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
Total |
|
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 81,576 | |
| Additions | | | 103,916 | |
| At end of period | | 185,492 | |
| | | | | | | | | | | |
| Depreciation | | | | | | | | | | |
| At start of period | | 72,844 | |
| Provided during the period | | 1,527 | |
| At end of period | | 74,371 | |
| | | | | | | | | | | |
| Net Book Value | | | | | | | | | |
| At start of period | | 8,732 | |
| At end of period | | 111,121 | |
| | | | | | | | |
| Additions is an Investment Property. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | |
5. | Debtors | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Other debtors include a long term loan made to the employee, Mrs Jody Hung and the director, Mr Pak Wai Hung and the employee Mr Ho Binh Mu. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. | Related Party Transactions | | | | | | | | |
| During the year, the company paid dividends totalling £47,550 to the director and his wife. | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| | | | | | | | | | |
7. | Pension costs | | | | | | | | |
| The company operates a defined contribution scheme for its employees. The assets of the scheme are held seperately from those of the company in an independently administered fund. | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|