31/12/2019
2019-12-31
false
false
false
false
true
false
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
true
true
false
No description of principal activities is disclosed
2019-01-01
Sage Accounts Production 18.30 - FRS
xbrli:pure
xbrli:shares
iso4217:GBP
07438779
2019-01-01
2019-12-31
07438779
2019-12-31
07438779
2018-12-31
07438779
2018-01-01
2018-12-31
07438779
2018-12-31
07438779
core:FurnitureFittingsToolsEquipment
2019-01-01
2019-12-31
07438779
bus:RegisteredOffice
2019-01-01
2019-12-31
07438779
bus:OrdinaryShareClass1
2019-01-01
2019-12-31
07438779
bus:LeadAgentIfApplicable
2019-01-01
2019-12-31
07438779
bus:Director1
2019-01-01
2019-12-31
07438779
bus:Director2
2019-01-01
2019-12-31
07438779
bus:CompanySecretary1
2019-01-01
2019-12-31
07438779
core:IntangibleAssetsOtherThanGoodwill
2019-12-31
07438779
core:LandBuildings
core:OwnedOrFreeholdAssets
2018-12-31
07438779
core:FurnitureFittingsToolsEquipment
2018-12-31
07438779
core:LandBuildings
core:OwnedOrFreeholdAssets
2019-12-31
07438779
core:FurnitureFittingsToolsEquipment
2019-12-31
07438779
core:WithinOneYear
2019-12-31
07438779
core:WithinOneYear
2018-12-31
07438779
core:AfterOneYear
2019-12-31
07438779
core:AfterOneYear
2018-12-31
07438779
core:UKTax
2019-01-01
2019-12-31
07438779
core:UKTax
2018-01-01
2018-12-31
07438779
core:ShareCapital
2019-12-31
07438779
core:ShareCapital
2018-12-31
07438779
core:RevaluationReserve
2019-12-31
07438779
core:RevaluationReserve
2018-12-31
07438779
core:RetainedEarningsAccumulatedLosses
2019-12-31
07438779
core:RetainedEarningsAccumulatedLosses
2018-12-31
07438779
bus:OrdinaryShareClass1
core:ShareCapital
2019-12-31
07438779
bus:OrdinaryShareClass1
core:ShareCapital
2018-12-31
07438779
core:IntangibleAssetsOtherThanGoodwill
2018-12-31
07438779
core:CostValuation
core:Non-currentFinancialInstruments
2018-12-31
07438779
core:DisposalsRepaymentsInvestments
core:Non-currentFinancialInstruments
2019-12-31
07438779
core:CostValuation
core:Non-currentFinancialInstruments
2019-12-31
07438779
core:Non-currentFinancialInstruments
2019-12-31
07438779
core:Non-currentFinancialInstruments
2018-12-31
07438779
core:LandBuildings
core:OwnedOrFreeholdAssets
2018-12-31
07438779
core:FurnitureFittingsToolsEquipment
2018-12-31
07438779
bus:SmallEntities
2019-01-01
2019-12-31
07438779
bus:Audited
2019-01-01
2019-12-31
07438779
bus:FullAccounts
2019-01-01
2019-12-31
07438779
bus:SmallCompaniesRegimeForAccounts
2019-01-01
2019-12-31
07438779
bus:PrivateLimitedCompanyLtd
2019-01-01
2019-12-31
Company registration number:
07438779
Future Brands Limited
Filleted financial statements
Year ended
31 December 2019
Future Brands Limited
Contents
Directors and other information
Directors responsibilities statement
Statement of financial position
Notes to the financial statements
Future Brands Limited
Directors and other information
|
|
|
|
Directors
|
R. Batra
|
|
|
P. Rudran
|
|
|
|
|
|
|
|
Secretary
|
P. Rudran
|
|
|
|
|
|
|
|
Company number
|
07438779
|
|
|
|
|
|
|
|
Registered office
|
Unit 1
|
|
|
Colonial Business Park
|
|
|
Colonial Way
|
|
|
Watford
|
|
|
WD24 4PR
|
|
|
|
|
|
|
|
Business address
|
Unit 1
|
|
|
Colonial Business Park
|
|
|
Colonial Way
|
|
|
Watford
|
|
|
WD24 4PR
|
|
|
|
|
|
|
|
Auditor
|
SRV Delson
|
|
|
Amba House
|
|
|
2nd Floor, Delson Suite
|
|
|
15 College Road
|
|
|
Harrow
|
|
|
HA1 1BA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankers
|
HSBC Bank Plc
|
|
|
The Belfry Business Park Colonial Way
|
|
|
Watford
|
|
|
WD24 4WH
|
|
|
|
Future Brands Limited
Directors responsibilities statement
Year ended 31 December 2019
The directors are responsible for preparing the directors 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 company and the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
-
select suitable accounting policies and then apply them consistently;
-
make judgments and accounting estimates that are reasonable and prudent; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Future Brands Limited
Statement of financial position
31 December 2019
|
|
|
2019
|
|
|
|
2018
|
|
|
|
|
Note
|
£
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
|
|
Fixed assets
|
|
|
|
|
|
|
|
|
|
Intangible assets
|
|
6
|
1
|
|
|
|
1
|
|
|
Tangible assets
|
|
7
|
1,192,647
|
|
|
|
1,188,726
|
|
|
Investments
|
|
8
|
231,250
|
|
|
|
231,250
|
|
|
|
|
|
_______
|
|
|
|
_______
|
|
|
|
|
|
|
|
1,423,898
|
|
|
|
1,419,977
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Stocks
|
|
|
799,441
|
|
|
|
863,683
|
|
|
Debtors
|
|
9
|
1,981,392
|
|
|
|
1,292,582
|
|
|
Cash at bank and in hand
|
|
|
4,486,324
|
|
|
|
1,892,732
|
|
|
|
|
|
_______
|
|
|
|
_______
|
|
|
|
|
|
7,267,157
|
|
|
|
4,048,997
|
|
|
Creditors: amounts falling due
|
|
|
|
|
|
|
|
|
|
within one year
|
|
10
|
(
1,652,157)
|
|
|
|
(
1,939,785)
|
|
|
|
|
|
_______
|
|
|
|
_______
|
|
|
Net current assets
|
|
|
|
|
5,615,000
|
|
|
|
2,109,212
|
|
|
|
|
|
_______
|
|
|
|
_______
|
Total assets less current liabilities
|
|
|
|
|
7,038,898
|
|
|
|
3,529,189
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due
|
|
|
|
|
|
|
|
|
|
after more than one year
|
|
11
|
|
|
(
1,800,610)
|
|
|
|
(
406,289)
|
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities
|
|
|
|
|
(
40,000)
|
|
|
|
(
40,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______
|
|
|
|
_______
|
Net assets
|
|
|
|
|
5,198,288
|
|
|
|
3,082,900
|
|
|
|
|
|
_______
|
|
|
|
_______
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
|
|
|
|
|
Called up share capital
|
|
13
|
|
|
1,000
|
|
|
|
1,000
|
Revaluation reserve
|
|
14
|
|
|
200,000
|
|
|
|
200,000
|
Profit and loss account
|
|
14
|
|
|
4,997,288
|
|
|
|
2,881,900
|
|
|
|
|
|
_______
|
|
|
|
_______
|
Shareholders funds
|
|
|
|
|
5,198,288
|
|
|
|
3,082,900
|
|
|
|
|
|
_______
|
|
|
|
_______
|
|
|
|
|
|
|
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
09 April 2020
, and are signed on behalf of the board by:
R. Batra
Director
Company registration number:
07438779
Future Brands Limited
Notes to the financial statements
Year ended 31 December 2019
1.
General information
The company is a private company limited by shares, registered in England & wales. The address of the registered office is Unit 1, Colonial Business Park, Colonial Way, Watford, WD24 4PR.
The principal activity of the company is that of design, manufacture and distribution of branded apparel, accessories and footwear.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer, usually on despatch of the goods; the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at a revalued amount, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are recorded at the fair value at the acquisition date.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
|
|
|
|
|
Fittings fixtures and equipment
|
-
|
25 %
|
straight line
|
|
|
|
|
|
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost or estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
13
(2018:
13
).
5.
Tax on profit
Major components of tax expense
|
|
|
2019
|
2018
|
|
|
|
£
|
£
|
|
Current tax:
|
|
|
|
|
UK current tax expense
|
|
574,088
|
431,207
|
|
Adjustments in respect of previous periods
|
|
(
111,147)
|
-
|
|
|
|
_______
|
_______
|
|
Tax on profit
|
|
462,941
|
431,207
|
|
|
|
_______
|
_______
|
|
|
|
|
|
Reconciliation of tax expense
The tax assessed on the profit for the year is lower than (2018: higher than) the
standard rate of corporation tax in the UK
of
19.00
% (2018: 19.00%).
|
|
|
2019
|
2018
|
|
|
|
£
|
£
|
|
Profit before taxation
|
|
3,003,329
|
2,055,064
|
|
|
|
_______
|
_______
|
|
|
|
|
|
|
Profit multiplied by rate of tax
|
|
570,633
|
390,462
|
|
Adjustments in respect of prior periods
|
|
(
111,147)
|
-
|
|
Effect of expenses not deductible for tax purposes
|
|
4,200
|
3,588
|
|
Effect of capital allowances and depreciation
|
|
(
745)
|
120
|
|
|
|
_______
|
_______
|
|
Tax on profit
|
|
462,941
|
394,170
|
|
|
|
_______
|
_______
|
|
Factors affecting future tax expense
|
|
|
|
|
Deferred tax of £40,000 has been provided on the revaluation of the property.
|
|
|
|
|
|
|
|
|
6.
Intangible assets
|
|
Other intangible assets
|
Total
|
|
|
|
|
|
|
£
|
£
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
At 1 January 2019 and 31 December 2019
|
329,057
|
329,057
|
|
|
|
|
|
|
_______
|
_______
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
At 1 January 2019 and 31 December 2019
|
329,056
|
329,056
|
|
|
|
|
|
|
_______
|
_______
|
|
|
|
|
|
Carrying amount
|
|
|
|
|
|
|
|
At 31 December 2019
|
1
|
1
|
|
|
|
|
|
|
_______
|
_______
|
|
|
|
|
|
At 31 December 2018
|
1
|
1
|
|
|
|
|
|
|
_______
|
_______
|
|
|
|
|
|
|
|
|
|
|
|
|
7.
Tangible assets
|
|
Freehold property
|
Fixtures, fittings and equipment
|
Total
|
|
|
|
|
|
|
£
|
£
|
£
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
At 1 January 2019
|
1,164,930
|
110,350
|
1,275,280
|
|
|
|
|
|
Additions
|
-
|
15,512
|
15,512
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
At 31 December 2019
|
1,164,930
|
125,862
|
1,290,792
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
|
At 1 January 2019
|
-
|
86,553
|
86,553
|
|
|
|
|
|
Charge for the year
|
-
|
11,592
|
11,592
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
At 31 December 2019
|
-
|
98,145
|
98,145
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
Carrying amount
|
|
|
|
|
|
|
|
|
At 31 December 2019
|
1,164,930
|
27,717
|
1,192,647
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
At 31 December 2018
|
1,164,930
|
23,797
|
1,188,727
|
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.
Investments
|
|
Shares in group undertakings and participating interests
|
Loans to group undertakings and participating interests
|
Total
|
|
|
|
|
|
£
|
£
|
£
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
At 1 January 2019
|
6,250
|
265,000
|
271,250
|
|
|
|
|
Disposals
|
-
|
(
40,000)
|
(
40,000)
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
At 31 December 2019
|
6,250
|
225,000
|
231,250
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
Impairment
|
|
|
|
|
|
|
|
At 1 January 2019 and 31 December 2019
|
-
|
-
|
-
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
Carrying amount
|
|
|
|
|
|
|
|
At 31 December 2019
|
6,250
|
225,000
|
231,250
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
At 31 December 2018
|
6,250
|
265,000
|
271,250
|
|
|
|
|
|
_______
|
_______
|
_______
|
|
|
|
|
|
|
|
|
|
|
|
9.
Debtors
|
|
|
2019
|
2018
|
|
|
|
£
|
£
|
|
Trade debtors
|
|
651,481
|
1,279,910
|
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest
|
|
1,164,045
|
-
|
|
Other debtors
|
|
165,866
|
12,672
|
|
|
|
_______
|
_______
|
|
|
|
1,981,392
|
1,292,582
|
|
|
|
_______
|
_______
|
|
|
|
|
|
10.
Creditors: amounts falling due within one year
|
|
|
2019
|
2018
|
|
|
|
£
|
£
|
|
Bank loans and overdrafts
|
|
63,600
|
63,600
|
|
Trade creditors
|
|
894,779
|
1,316,518
|
|
Corporation tax
|
|
583,005
|
440,126
|
|
Social security and other taxes
|
|
13,254
|
53,455
|
|
Other creditors
|
|
97,519
|
66,086
|
|
|
|
_______
|
_______
|
|
|
|
1,652,157
|
1,939,785
|
|
|
|
_______
|
_______
|
|
|
|
|
|
11.
Creditors: amounts falling due after more than one year
|
|
|
2019
|
2018
|
|
|
|
£
|
£
|
|
Bank loans and overdrafts
|
|
359,579
|
406,289
|
|
Other creditors
|
|
1,441,031
|
-
|
|
|
|
_______
|
_______
|
|
|
|
1,800,610
|
406,289
|
|
|
|
_______
|
_______
|
|
|
|
|
|
There is a fixed and floating charge on the assets of the company. Other creditors include a loan balance of £1,441,031
12.
Financial instruments
The company enters into foreign currency contracts to mitigate the exchange rate risks.The forward currency contracts are measured at fair value using forward exchange rates.
13.
Called up share capital
Issued, called up and fully paid
|
|
|
2019
|
|
|
|
2018
|
|
|
|
|
|
No
|
|
£
|
|
No
|
|
£
|
|
Ordinary shares
shares of £
1.00 each
|
|
1,000
|
|
1,000
|
|
1,000
|
|
1,000
|
|
|
|
_______
|
|
_______
|
|
_______
|
|
_______
|
|
|
|
|
|
|
|
|
|
|
Called-up share capital represents the nominal value of shares that have been issued.
14.
Reserves
The company has revaluation reserve of £200,000 on the property. In accordance with FRS102 deferred tax of £40,000 has been provided on the revaluation.The profit & loss reserve includes all current and prior year's retained profits and losses
15.
Summary audit opinion
The auditor's report for the year dated
09 April 2020
was unqualified.
The senior statutory auditor was
Sailesh Rameshchandra Vaghjee
for and on behalf of
SRV Delson
16.
Related party transactions
During the year the company made purchases of £153,968 with connected companies.All transactions have been carried out on an arm's length basis.
17.
Controlling party
During the year, the company was controlled by
R. Batra
who is a director and shareholder of the company.