ACCOUNTS - Final Accounts


Caseware UK (AP4) 2019.0.131 2019.0.131 2018-12-312018-12-31false2018-01-01falseNo description of principal activityfalseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 7261883 2018-01-01 2018-12-31 7261883 2017-01-01 2017-12-31 7261883 2018-12-31 7261883 2017-12-31 7261883 c:Director1 2018-01-01 2018-12-31 7261883 c:Director2 2018-01-01 2018-12-31 7261883 c:RegisteredOffice 2018-01-01 2018-12-31 7261883 d:OfficeEquipment 2018-01-01 2018-12-31 7261883 d:OfficeEquipment 2018-12-31 7261883 d:OfficeEquipment 2017-12-31 7261883 d:OfficeEquipment d:OwnedOrFreeholdAssets 2018-01-01 2018-12-31 7261883 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-01-01 2018-12-31 7261883 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-12-31 7261883 d:DevelopmentCostsCapitalisedDevelopmentExpenditure 2017-12-31 7261883 d:CurrentFinancialInstruments 2018-12-31 7261883 d:CurrentFinancialInstruments 2017-12-31 7261883 d:CurrentFinancialInstruments d:WithinOneYear 2018-12-31 7261883 d:CurrentFinancialInstruments d:WithinOneYear 2017-12-31 7261883 d:ShareCapital 2018-12-31 7261883 d:ShareCapital 2017-12-31 7261883 d:SharePremium 2018-12-31 7261883 d:SharePremium 2017-12-31 7261883 d:RetainedEarningsAccumulatedLosses 2018-01-01 2018-12-31 7261883 d:RetainedEarningsAccumulatedLosses 2018-12-31 7261883 d:RetainedEarningsAccumulatedLosses 2017-01-01 2017-12-31 7261883 d:RetainedEarningsAccumulatedLosses 2017-12-31 7261883 d:RetainedEarningsAccumulatedLosses 2017-01-01 7261883 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2018-12-31 7261883 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2017-12-31 7261883 c:FRS102 2018-01-01 2018-12-31 7261883 c:AuditExemptWithAccountantsReport 2018-01-01 2018-12-31 7261883 c:FullAccounts 2018-01-01 2018-12-31 7261883 c:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 7261883 c:PublicLimitedCompanyPLCNotQuotedOnAnyExchange 2018-01-01 2018-12-31 7261883 d:BetweenOneFiveYears 2018-12-31 7261883 d:BetweenOneFiveYears 2017-12-31 7261883 d:DevelopmentCostsCapitalisedDevelopmentExpenditure d:ExternallyAcquiredIntangibleAssets 2018-01-01 2018-12-31 7261883 2 2018-01-01 2018-12-31 iso4217:GBP xbrli:pure

Registered number: 7261883









A&D HOLIDAYS LIMITED







UNAUDITED

DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2018

 
A&D HOLIDAYS LIMITED
 
 
COMPANY INFORMATION


Directors
A Hunt 
D Read 




Registered number
7261883



Registered office
The Old Tannery
Hensington Road

Woodstock

OX20 1JL




Accountants
KBDR

The Old Tannery

Hensington Road

Woodstock

Oxfordshire

OX20 1JL





 
A&D HOLIDAYS LIMITED
 

CONTENTS



Page
Directors' report
1
Accountants' report
2
Statement of income and retained earnings
3
Balance sheet
4 - 5
Notes to the financial statements
6 - 12


 
A&D HOLIDAYS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2018

The directors present their report and the financial statements for the year ended 31 December 2018.

Business review

2018 continued the strong growth of previous years; the growth has been achieved through continued expansion of the product portfolio, and we now sell tailor-made holidays to 24 countries. As well as increasing the product range, we also increased our capacity to ensure we’re in a position to handle the growing demand. Mid-way through the year we moved into new premises, taking on substantially more space than we required immediately in order to give us space to continue to grow. 
We continue to invest for growth, increasing headcount to a) continue increasing the product range, b) continue to improve our capacity, and c) to bolster the central functions to support continued growth. Our order book is in excellent shape, with a 41% increase year-on-year. Investment in our staff remains high, with substantial amounts spent on wellbeing and training. This is part of our strategy to attract and retain the best talent. 
Profit levels, whilst low, are entirely as expected, due to the continued investment in growth. Profitability will improve as the incremental costs of growth begin to decrease relative to the overall size of the business, and as we fill currently vacant office space staff either selling, or driving down costs in our central functions. If the costs associated with growth are stripped out, then the net profit on our existing, core products is around 6%.
The management team continue to invest in improving our digital presence, through partnerships with third party providers and expanding the marketing team. The company has gone through a rigorous internal audit by the newly appointed finance team. All our investments are geared towards continuing to drive growth, whilst also improving efficiency and productivity.

Directors

The directors who served during the year were:

A Hunt 
D Read 

Small companies note

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

This report was approved by the board on 18 September 2019 and signed on its behalf.
 





A Hunt
Director

Page 1

 
A&D HOLIDAYS LIMITED
 
 
  
CHARTERED ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF A&D HOLIDAYS LIMITED
FOR THE YEAR ENDED 31 DECEMBER 2018

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of A&D Holidays Limited for the year ended 31 December 2018 which comprise the Statement of income and retained earnings, the Balance sheet and the related notes from the Company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW)we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/en/ members/regulations-standards-and-guidance/.

This report is made solely to the Board of directors of A&D Holidays Limited, as a body, in accordance with the terms of our engagement letter dated 23 December 2011Our work has been undertaken solely to prepare for your approval the financial statements of A&D Holidays Limited and state those matters that we have agreed to state to the Board of directors of A&D Holidays Limited, as a body, in this report in accordance with ICAEW Technical Release TECH07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than A&D Holidays Limited and its Board of directors, as a body, for our work or for this report. 

It is your duty to ensure that A&D Holidays Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of A&D Holidays Limited. You consider that A&D Holidays Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or review of the financial statements of A&D Holidays Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

  



KBDR
 
The Old Tannery
Hensington Road
Woodstock
Oxfordshire
OX20 1JL
18 September 2019
Page 2

 
A&D HOLIDAYS LIMITED
 
 
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2018

2018
2017
Note
£
£

  

Turnover
  
5,490,847
4,208,530

Cost of sales
  
(4,848,659)
(3,702,200)

Gross profit
  
642,188
506,330

Administrative expenses
  
(618,836)
(438,306)

Operating profit
  
23,352
68,024

Exchange rate gains
  
149,022
-

Interest receivable and similar income
  
1,112
7

Interest payable and expenses
  
(3,228)
(7,112)

Profit before tax
  
170,258
60,919

Tax on profit
  
(15,883)
-

Profit after tax
  
154,375
60,919

  

  

Retained earnings at the beginning of the year
  
66,081
15,162

  
66,081
15,162

Profit for the year
  
154,375
60,919

Dividends declared and paid
  
(25,879)
(10,000)

Retained earnings at the end of the year
  
194,577
66,081
There were no recognised gains and losses for 2018 or 2017 other than those included in the statement of income and retained earnings.

The notes on pages 6 to 12 form part of these financial statements.

Page 3

 
A&D HOLIDAYS LIMITED
REGISTERED NUMBER: 7261883

BALANCE SHEET
AS AT 31 DECEMBER 2018

2018
2017
Note
£
£

Fixed assets
  

Intangible assets
 5 
106,820
77,662

Tangible assets
 6 
59,093
21,074

  
165,913
98,736

Current assets
  

Debtors: amounts falling due within one year
 7 
1,800,703
829,024

Cash at bank and in hand
 8 
1,232,282
1,016,790

  
3,032,985
1,845,814

Creditors: amounts falling due within one year
 9 
(2,964,220)
(1,838,368)

Net current assets
  
 
 
68,765
 
 
7,446

Total assets less current liabilities
  
234,678
106,182

  

Net assets
  
234,678
106,182

Page 4

 
A&D HOLIDAYS LIMITED
REGISTERED NUMBER: 7261883
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2018

2018
2017
Note
£
£

Capital and reserves
  

Called up share capital 
  
10,001
10,001

Share premium account
  
30,100
30,100

Profit and loss account
  
194,577
66,081

  
234,678
106,182


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 September 2019.




A Hunt
Director

The notes on pages 6 to 12 form part of these financial statements.

Page 5

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

1.


General information

A & D Holidays Limited, Company Registration 7261883 incorporated in England and Wales.
Registered office address; The Old Tannery, Hensington Road, Woodstock, OX20 1JL
Principal place of business; 8th Floor, Eagle Tower, Montpellier Drive, GL50 1TA
Principal activity being that of a tour operator. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Page 6

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

2.Accounting policies (continued)

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of income and retained earnings on a straight line basis over the lease term.

 
2.5

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.6

Interest income

Interest income is recognised in the Statement of income and retained earnings using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to the Statement of income and retained earnings over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.9

Taxation

Tax is recognised in the Statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Page 7

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

2.Accounting policies (continued)

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Office equipment
-
25%
Reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of income and retained earnings.

 
2.12

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.15

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other
Page 8

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

2.Accounting policies (continued)


2.15
Financial instruments (continued)

third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 18 (2017 - 13).


4.


Exchange rate gains


During the financial period the company underwent a rigorous audit of the accounts. This effort was primarily to move the financial data to a finance package. As a result the company recognised foreign exchange gains on Trade Creditor transactions previously held on the balance sheet unnecessarily. This amount has now been released through the Profit and Loss Account. 

Page 9

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

5.


Intangible assets




Development expenditure

£



Cost


At 1 January 2018
129,099


Additions
52,727



At 31 December 2018

181,826



Amortisation


At 1 January 2018
51,438


Charge for the year
23,568



At 31 December 2018

75,006



Net book value



At 31 December 2018
106,820



At 31 December 2017
77,661

Page 10

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

6.


Tangible fixed assets





Office equipment

£



Cost or valuation


At 1 January 2018
39,906


Additions
47,437



At 31 December 2018

87,343



Depreciation


At 1 January 2018
18,832


Charge for the year on owned assets
9,418



At 31 December 2018

28,250



Net book value



At 31 December 2018
59,093



At 31 December 2017
21,074


7.


Debtors

2018
2017
£
£


Trade debtors
1,419,938
814,494

Other debtors
38,072
10,430

Prepayments and accrued income
342,693
4,100

1,800,703
829,024



8.


Cash and cash equivalents

2018
2017
£
£

Cash at bank and in hand
1,232,282
1,016,790

1,232,282
1,016,790


Page 11

 
A&D HOLIDAYS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

9.


Creditors: Amounts falling due within one year

2018
2017
£
£

Trade creditors
1,562,034
585,386

Corporation tax
15,883
-

Other taxation and social security
25,467
56,385

Other creditors
123,248
107,881

Accruals and deferred income
1,237,588
1,088,716

2,964,220
1,838,368



10.


Financial instruments

2018
2017
£
£

Financial assets


Financial assets measured at fair value through profit or loss
1,232,282
1,016,790




Financial assets measured at fair value through profit or loss comprise; Cash at bank and in hand


11.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,227 (2017 - £4,284). Contributions totalling £Nil (2017 - £Nil) were payable to the fund at the balance sheet date and are included in creditors.


12.


Commitments under operating leases

At 31 December 2018 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2018
2017
£
£


Later than 1 year and not later than 5 years
60,000
15,000

60,000
15,000

 
Page 12