Bike It International Holdings Limited - Limited company accounts 20.1
Bike It International Holdings Limited - Limited company accounts 20.1
REGISTERED NUMBER: 06441804 (England and Wales) |
Group Strategic Report, Report of the Director and |
Consolidated Financial Statements for the Year Ended 31 December 2021 |
for |
Bike It International Holdings Limited |
Bike It International Holdings Limited (Registered number: 06441804) |
Contents of the Consolidated Financial Statements |
for the Year Ended 31 December 2021 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Director | 3 |
Report of the Independent Auditors | 4 |
Consolidated Income Statement | 7 |
Consolidated Other Comprehensive Income | 8 |
Consolidated Balance Sheet | 9 |
Company Balance Sheet | 10 |
Consolidated Statement of Changes in Equity | 11 |
Company Statement of Changes in Equity | 12 |
Consolidated Cash Flow Statement | 13 |
Notes to the Consolidated Cash Flow Statement | 14 |
Notes to the Consolidated Financial Statements | 15 |
Bike It International Holdings Limited |
Company Information |
for the Year Ended 31 December 2021 |
DIRECTOR: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Statutory Auditor |
24 Picton House |
Hussar Court |
Waterlooville |
Hampshire |
PO7 7SQ |
Bike It International Holdings Limited (Registered number: 06441804) |
Group Strategic Report |
for the Year Ended 31 December 2021 |
The director presents his strategic report of the company and the group for the year ended 31 December 2021. |
REVIEW OF BUSINESS |
The company's main business continued to be the wholesale supply of motorcycle parts and accessories. |
Sales at £7,543,030 increased by 3.2% and Gross Profit at £2,477,618 increased by 6.7% from the results of the prior year. The company made a loss before tax of £424,870, compared to a pre tax profit of £61,801 in 2020. Bike It was resilient through the COVID-19 pandemic due to the fact the majority of it's sales occur online and to retailers. Europe continued to be challenging with the continued uncertainty surrounding Brexit making trading difficult. Expenditure was also high as Bike It continued to invest in new IT systems and supported new brands with a high advertising budget. |
Bike It is a well-respected name in the motorcycle industry and continued to be a market leader in its range of products, stock availability and customer service. |
PRINCIPAL RISKS AND UNCERTAINTIES |
Motorcycle sales in 2021 were similar to those in 2020 so there was no real change in the market. With most sales, however, being imports, the weakness of sterling must be a concern as prices are likely to rise. As an exporter as well as an importer, Bike It has some cover against exchange fluctuations but sterling weakness is a concern. |
Brexit continues to be a concern for the future as its full impact unfolds in the coming years. Bike It does though have a strong agent chain and a sought after product list (particularly Moto GP range) and its future plans still include a strong EU sales presence. |
Price risks principally arise on the purchase of stock which are subject to inflationary pressure in the Far East in particular as well as currency changes against the dollar and Euro. Exchange variances can be managed somewhat as significant sales are made in Euro's. |
Sales are made on a variety of different terms so a credit risk will always arise but this is well managed with credit terms only being given to customers who demonstrate an appropriate payment history and credit limits have been well controlled. Sales are made to a wide range of customers so no one customer makes up a significant portion of total trade debtors. Group undertakings and other debtors principally relate to loans made. A full list of debtors is shown in note 15. |
FUTURE DEVELOPMENTS |
The motorcycle market continues to be a challenging environment but Bike It is confident that its position in the market will help it thrive long term. New brands are still being sought for the UK market and new agency opportunities for the European market being considered. The sales force is highly regarded and this supported by a new B2B website will enable Bike It to weather the current difficulties |
The motorcycle industry is still a challenging market but as a market leader and strong innovator, Bike It is confident it can continue to grow and find new opportunities. |
There are no further projects on going in Southcott Mansbridge Homes Ltd and no plans at the moment. |
ON BEHALF OF THE BOARD: |
Bike It International Holdings Limited (Registered number: 06441804) |
Report of the Director |
for the Year Ended 31 December 2021 |
The director presents his report with the financial statements of the company and the group for the year ended 31 December 2021. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of the sale and distribution of motorcycle spare parts and accessories and property development. |
DIVIDENDS |
No dividends will be distributed for the year ended 31 December 2021. |
DIRECTOR |
M Mansbridge has held office during the whole period from 1 January 2020 to the date of this report. |
DISCLOSURE IN THE STRATEGIC REPORT |
The directors have prepared the Strategic Report in accordance with the Companies Act and the information that would have been included in the directors report has been included in the Strategic Report. |
STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations. |
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to: |
- | select suitable accounting policies and then apply them consistently; |
- | make judgements and accounting estimates that are reasonable and prudent; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors, JWR Audit Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
Report of the Independent Auditors to the Members of |
Bike It International Holdings Limited |
Opinion |
We have audited the financial statements of Bike It International Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2021 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
In our opinion the financial statements: |
- | give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2021 and of the group's loss for the year then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report. |
Other information |
The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
Report of the Independent Auditors to the Members of |
Bike It International Holdings Limited |
Matters on which we are required to report by exception |
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
- | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the parent company financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of director's remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of director |
As explained more fully in the Statement of Director's Responsibilities set out on page three, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the director is responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so. |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
Irregularities, including fraud, are instances of non-compliance with laws and regulations. |
We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. |
Procedures performed by the audit team included: |
- Discussions with management regarding known or suspected instances of non-compliance with laws and regulations; |
- Evaluation of controls designed to prevent and detect irregularities; and |
- Assessing journals entries as part of our planned audit approach. |
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. |
As in all of our audits we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Report of the Independent Auditors to the Members of |
Bike It International Holdings Limited |
Use of our report |
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
for and on behalf of |
Statutory Auditor |
24 Picton House |
Hussar Court |
Waterlooville |
Hampshire |
PO7 7SQ |
Bike It International Holdings Limited (Registered number: 06441804) |
Consolidated |
Income Statement |
for the Year Ended 31 December 2021 |
31.12.21 | 31.12.20 |
Notes | £ | £ | £ | £ |
TURNOVER | 4 | 7,543,030 | 7,306,865 |
Cost of sales | 5,065,412 | 4,984,997 |
GROSS PROFIT | 2,477,618 | 2,321,868 |
Distribution costs | 194,155 | 205,129 |
Administrative expenses | 2,880,739 | 2,092,788 |
3,074,894 | 2,297,917 |
(597,276 | ) | 23,951 |
Other operating income | 172,406 | 37,179 |
OPERATING (LOSS)/PROFIT | 6 | (424,870 | ) | 61,130 |
Interest receivable and similar income | - | 3,839 |
(424,870 | ) | 64,969 |
Interest payable and similar expenses | 7 | - | 3,168 |
(LOSS)/PROFIT BEFORE TAXATION | (424,870 | ) | 61,801 |
Tax on (loss)/profit | 8 | (82,958 | ) | 10,547 |
(LOSS)/PROFIT FOR THE FINANCIAL YEAR |
( |
) |
(Loss)/profit attributable to: |
Owners of the parent | (263,522 | ) | 45,011 |
Non-controlling interests | (78,390 | ) | 6,243 |
(341,912 | ) | 51,254 |
Bike It International Holdings Limited (Registered number: 06441804) |
Consolidated |
Other Comprehensive Income |
for the Year Ended 31 December 2021 |
31.12.21 | 31.12.20 |
Notes | £ | £ |
(LOSS)/PROFIT FOR THE YEAR | (341,912 | ) | 51,254 |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
(341,912 |
) |
51,254 |
Total comprehensive income attributable to: |
Owners of the parent | (263,522 | ) | 78,247 |
Non-controlling interests | (78,390 | ) | (26,993 | ) |
(341,912 | ) | 51,254 |
Bike It International Holdings Limited (Registered number: 06441804) |
Consolidated Balance Sheet |
31 December 2021 |
31.12.21 | 31.12.20 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 11 | 104,183 | 117,701 |
Tangible assets | 12 | 431,395 | 200,325 |
Investments | 13 | - | - |
535,578 | 318,026 |
CURRENT ASSETS |
Stocks | 14 | 4,930,977 | 4,048,530 |
Debtors | 15 | 1,858,470 | 2,863,953 |
Cash at bank and in hand | 565,610 | 842,361 |
7,355,057 | 7,754,844 |
CREDITORS |
Amounts falling due within one year | 16 | 903,785 | 962,527 |
NET CURRENT ASSETS | 6,451,272 | 6,792,317 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
6,986,850 |
7,110,343 |
CREDITORS |
Amounts falling due after more than one year |
17 |
218,420 |
- |
NET ASSETS | 6,768,430 | 7,110,343 |
CAPITAL AND RESERVES |
Called up share capital | 22 | 100,000 | 100,000 |
Retained earnings | 23 | 6,803,670 | 7,067,192 |
SHAREHOLDERS' FUNDS | 6,903,670 | 7,167,192 |
NON-CONTROLLING INTERESTS | 24 | (135,240 | ) | (56,849 | ) |
TOTAL EQUITY | 6,768,430 | 7,110,343 |
The financial statements were approved by the director and authorised for issue on 4 August 2022 and were signed by: |
M Mansbridge - Director |
Bike It International Holdings Limited (Registered number: 06441804) |
Company Balance Sheet |
31 December 2021 |
31.12.21 | 31.12.20 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 11 |
Tangible assets | 12 |
Investments | 13 |
CURRENT ASSETS |
Debtors | 15 |
CREDITORS |
Amounts falling due within one year | 16 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CAPITAL AND RESERVES |
Called up share capital | 22 |
Retained earnings | 23 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | - | - |
The financial statements were approved by the director and authorised for issue on |
Bike It International Holdings Limited (Registered number: 06441804) |
Consolidated Statement of Changes in Equity |
for the Year Ended 31 December 2021 |
Called up |
share | Retained | Non-controlling | Total |
capital | earnings | Total | interests | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2020 | 100,000 | 7,102,181 | 7,202,181 | (29,856 | ) | 7,172,325 |
Changes in equity |
Dividends | - | (80,000 | ) | (80,000 | ) | - | (80,000 | ) |
Total comprehensive income | - | 45,011 | 45,011 | (26,993 | ) | 18,018 |
Balance at 31 December 2020 | 100,000 | 7,067,192 | 7,167,192 | (56,849 | ) | 7,110,343 |
Changes in equity |
Total comprehensive income | - | (263,522 | ) | (263,522 | ) | (78,390 | ) | (341,912 | ) |
Balance at 31 December 2021 | 100,000 | 6,803,670 | 6,903,670 | (135,239 | ) | 6,768,431 |
Bike It International Holdings Limited (Registered number: 06441804) |
Company Statement of Changes in Equity |
for the Year Ended 31 December 2021 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 January 2020 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Balance at 31 December 2020 |
Changes in equity |
Balance at 31 December 2021 |
Bike It International Holdings Limited (Registered number: 06441804) |
Consolidated Cash Flow Statement |
for the Year Ended 31 December 2021 |
31.12.21 | 31.12.20 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | (1,283,193 | ) | 180,731 |
Interest paid | - | (3,168 | ) |
Tax paid | (154,238 | ) | (18,444 | ) |
Net cash from operating activities | (1,437,431 | ) | 159,119 |
Cash flows from investing activities |
Purchase of intangible fixed assets | (17,958 | ) | (46,434 | ) |
Purchase of tangible fixed assets | (321,224 | ) | (47,933 | ) |
Sale of tangible fixed assets | - | 334 |
Interest received | - | 3,839 |
Net cash from investing activities | (339,182 | ) | (90,194 | ) |
Cash flows from financing activities |
New loans in year | 250,000 | - |
Amount introduced by directors | 1,078,400 | - |
Amount withdrawn by directors | (289,517 | ) | (167,510 | ) |
Loans to related/third parties | (2,984 | ) | (231,944 | ) |
Loans repaid by related/third parties | 463,963 | 848,816 |
Equity dividends paid | - | (80,000 | ) |
Dividends paid to minority interests | - | (45,000 | ) |
Net cash from financing activities | 1,499,862 | 324,362 |
(Decrease)/increase in cash and cash equivalents | (276,751 | ) | 393,287 |
Cash and cash equivalents at beginning of year |
2 |
842,361 |
449,074 |
Cash and cash equivalents at end of year | 2 | 565,610 | 842,361 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Cash Flow Statement |
for the Year Ended 31 December 2021 |
1. | RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
31.12.21 | 31.12.20 |
£ | £ |
(Loss)/profit before taxation | (424,870 | ) | 61,801 |
Depreciation charges | 120,947 | 59,337 |
Loss on disposal of fixed assets | 684 | 922 |
Finance costs | - | 3,168 |
Finance income | - | (3,839 | ) |
(303,239 | ) | 121,389 |
Increase in stocks | (882,447 | ) | (183,137 | ) |
Decrease/(increase) in trade and other debtors | 152,948 | (284,083 | ) |
(Decrease)/increase in trade and other creditors | (250,455 | ) | 526,562 |
Cash generated from operations | (1,283,193 | ) | 180,731 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Year ended 31 December 2021 |
31.12.21 | 1.1.21 |
£ | £ |
Cash and cash equivalents | 565,610 | 842,361 |
Year ended 31 December 2020 |
31.12.20 | 1.1.20 |
£ | £ |
Cash and cash equivalents | 842,361 | 449,074 |
3. | ANALYSIS OF CHANGES IN NET FUNDS |
At 1.1.21 | Cash flow | At 31.12.21 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 842,361 | (276,751 | ) | 565,610 |
842,361 | (276,751 | ) | 565,610 |
Debt |
Debts falling due within 1 year | - | (31,581 | ) | (31,581 | ) |
Debts falling due after 1 year | - | (218,420 | ) | (218,420 | ) |
- | (250,001 | ) | (250,001 | ) |
Total | 842,361 | (526,752 | ) | 315,609 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements |
for the Year Ended 31 December 2021 |
1. | COMPANY INFORMATION |
The company is incorporated and domiciled in the UK and its principal place of business is its registered office. |
2. | STATUTORY INFORMATION |
Bike It International Holdings Limited is a |
3. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Financial reporting standard 102 - reduced disclosure exemptions |
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland": |
- the requirements of Section 11 'Basic Financial Instruments' & Section 12 'Other Financial Instrument Issues' - Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in the profit or loss and in other comprehensive income. |
Basis of consolidation |
The group financial statements consolidate the financial statements of Bike It International Holdings Limited and all its subsidiary undertakings drawn up to 31 December each year. Entities over which the group has the ability to exercise control are accounted for as subsidiaries. |
Related party exemption |
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
3. | ACCOUNTING POLICIES - continued |
Provisions |
Provisions are recognised when the Company has an obligation at the reporting date as a result of a past event which it is probable will result in the transfer of economic benefits and that obligation can be estimated reliably. |
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges. |
Critical accounting estimates and areas of judgement |
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. |
Critical accounting estimates and assumptions |
Slow Moving Stock |
The company holds a large amount of stock, some of which are classed as slow moving stock. Slow moving stock is identified as stock of which the company holds more than 78 weeks stock, by comparison to sales in the year under review. Provision is made against slow moving stock as a percentage of the total identified slow moving stock. |
Bad Debt Provision |
The directors carry out a review of balances at the year end that still remain unpaid post year end, and provide for bad debts where the recovery of overdue balances are considered unlikely. |
Turnover |
Turnover of continuing operations shown in the profit and loss account represents amounts receivable during the year in respect of sales and is recognised on a receivable basis, exclusive of Value Added Tax. |
Intangible fixed assets |
Depreciation is provided to write off intangible assets over its estimated useful life as follows: - |
Website development - 5 years |
Tangible fixed assets |
Plant and machinery | - |
Fixtures and fittings | - |
Motor vehicles | - |
Impairment of fixed assets |
An assessment is made at each reporting date of whether there are indications that a fixed asset may be impaired or that an impairment loss previously recognised has fully or partially reversed. If such indications exist, the Company estimates the recoverable amount of the asset or, for goodwill, the recoverable amount of the cash-generating unit to which the goodwill belongs. |
Shortfalls between the carrying value of fixed assets and their recoverable amounts, being the higher of fair value less costs to sell and value-in-use, are recognised as impairment losses. Impairments of revalued assets are treated as a revaluation loss. All other impairment losses are recognised in profit or loss. |
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Reversals of impairment losses are recognised in profit or loss or, for revalued assets, as a revaluation gain. On reversal of an impairment loss, the depreciation or amortisation is adjusted to allocate the asset's revised carrying amount (less any residual value) over its remaining useful life. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
3. | ACCOUNTING POLICIES - continued |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. The cost of stock is determined on a first-in-first-out (FIFO) basis. |
Work in Progress |
Work in progress is valued on the basis of direct costs plus attributable overheads based on normal levels of activity. Provision is made for any foreseeable losses where appropriate. No element of profit is included in the valuation of work in progress. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated 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. |
Taxation |
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. |
Functional and presentational currencies |
The financial statements are presented in sterling which is also the functional currency of the Company. |
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. |
Hire purchase and leasing commitments |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
3. | ACCOUNTING POLICIES - continued |
Financial instruments |
The Group has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102, in full, to its financial instruments. |
Financial assets and financial liabilities are recognised when the Group becomes a party to the contractual provisions of the instrument, and are offset only when the Group currently has a legally enforceable right to set off the recognised amounts and intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously. |
Financial assets |
Trade debtors |
Trade debtors which are receivable within one year and which do not constitute a financing transaction are initially measured at the transaction price. Trade debtors are subsequently measured at amortised cost, being the transaction price less any amounts settled and any impairment losses. |
Where the arrangement with a trade debtor constitutes a financing transaction, the debtor is initially and subsequently measured at the present value of future payments discounted at a market rate of interest for a similar debt instrument. |
A provision for impairment of trade debtors is established when there is objective evidence that the amounts due will not be collected according to the original terms of the contract. Impairment losses are recognised in profit or loss for the excess of the carrying value of the trade debtor over the present value of the future cash flows discounted using the original effective interest rate. Subsequent reversals of an impairment loss that objectively relate to an event occurring after the impairment loss was recognised, are recognised immediately in profit or loss. |
Financial liabilities and equity |
Financial instruments are classified as liabilities and equity instruments according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities. |
Trade creditors |
Trade creditors payable within one year that do not constitute a financing transaction are initially measured at the transaction price and subsequently measured at amortised cost, being the transaction price less any amounts settled. |
Where the arrangement with a trade creditor constitutes a financing transaction, the creditor is initially and subsequently measured at the present value of future payments discounted at a market rate of interest for a similar instrument. |
Borrowings |
Borrowings are initially recognised at the transaction price, including transaction costs, and subsequently measured at amortised cost using the effective interest method. Interest expense is recognised on the basis of the effective interest method and is included in interest payable and other similar charges. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
3. | ACCOUNTING POLICIES - continued |
Going concern accounting policy |
The financial statements have been prepared on the going concern basis as the directors have prepared detailed budgets for a period of at least 12 months from the date of signing the accounts which show that the company and the Group which Bike It International is part of is expected to be able to meet all its liabilities as they fall due. However, it is acknowledged that the global and UK outbreak of COVID-19 has had a profound impact on the global and UK economy and businesses. |
At year end the Group in which the company is part of reported a loss after tax of £341,912 and net cash reserves of £565,510. Trading in 2022 has continued to improve and Bike It is expected to be in profit for the year. |
The directors have produced a detailed going concern assessment for the group. The conclusion of the directors' assessment for the Group is that the business will be able to meet all its liabilities as they fall due. The group has managed to deal with the COVID-19 pandemic well, continuing to trade strongly. |
Based on the trading results achieved post year end, the finance facilities in place and available to the Group and the management accounts to 28 February 2022 the directors conclude that the group will be able to trade for a period of at least 12 months from the approval of the financial statements and have therefore concluded that it is appropriate for the financial statements to be prepared on the going concern basis. |
4. | TURNOVER |
The turnover and loss (2020 - profit) before taxation are attributable to the one principal activity of the group. |
An analysis of turnover by geographical market is given below: |
31.12.21 | 31.12.20 |
£ | £ |
United Kingdom | 6,431,979 | 6,001,189 |
Overseas Sales (EU) | 1,086,169 | 1,275,947 |
Overseas Sales (non EU) | 24,882 | 29,729 |
7,543,030 | 7,306,865 |
5. | EMPLOYEES AND DIRECTORS |
31.12.21 | 31.12.20 |
£ | £ |
Wages and salaries | 1,489,679 | 1,028,453 |
Social security costs | 150,218 | 93,352 |
Other pension costs | 112,637 | 76,156 |
1,752,534 | 1,197,961 |
The average number of employees during the year was as follows: |
31.12.21 | 31.12.20 |
Distribution Staff | 24 | 21 |
Administrative Staff including directors | 35 | 30 |
31.12.21 | 31.12.20 |
£ | £ |
Director's remuneration | 122,490 | 65,001 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
6. | OPERATING (LOSS)/PROFIT |
The operating loss (2020 - operating profit) is stated after charging: |
31.12.21 | 31.12.20 |
£ | £ |
Hire of plant and machinery | 17,857 | 25,779 |
Other operating leases | 376,665 | 344,210 |
Depreciation - owned assets | 89,470 | 38,317 |
Loss on disposal of fixed assets | 684 | 922 |
Computer software amortisation | 31,476 | 21,020 |
Auditors' remuneration | 6,250 | 7,750 |
Foreign exchange differences | 42,458 | 9,341 |
7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
31.12.21 | 31.12.20 |
£ | £ |
Bank interest | - | 3,150 |
Interest payable | - | 18 |
- | 3,168 |
8. | TAXATION |
Analysis of the tax (credit)/charge |
The tax (credit)/charge on the loss for the year was as follows: |
31.12.21 | 31.12.20 |
£ | £ |
Current tax: |
UK corporation tax | - | 880 |
Deferred tax | (82,958 | ) | 9,667 |
Tax on (loss)/profit | (82,958 | ) | 10,547 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
8. | TAXATION - continued |
Reconciliation of total tax (credit)/charge included in profit and loss |
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
31.12.21 | 31.12.20 |
£ | £ |
(Loss)/profit before tax | (424,870 | ) | 61,801 |
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of 19 % (2020 - 19 %) |
(80,725 |
) |
11,742 |
Effects of: |
Expenses not deductible for tax purposes | 2,074 | 522 |
Income not taxable for tax purposes | - | (1,837 | ) |
Capital allowances in excess of depreciation | (36,280 | ) | (1,478 | ) |
Utilisation of tax losses | - | (8,069 | ) |
Deferred tax movement - accelerated capital allowances | 31,973 | 1,598 |
Taxable losses carried forward | (160,107 | ) | (45,176 | ) |
Deferred tax asset on 2019 loss | 114,931 | 45,176 |
Reversal of deferred tax asset on 2020 losses | 45,176 | 8,069 |
Total tax (credit)/charge | (82,958 | ) | 10,547 |
9. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
10. | DIVIDENDS |
31.12.21 | 31.12.20 |
£ | £ |
Interim | - | 80,000 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
11. | INTANGIBLE FIXED ASSETS |
Group |
Patents |
and | Computer |
licences | software | Totals |
£ | £ | £ |
COST |
At 1 January 2021 | 3,845 | 245,671 | 249,516 |
Additions | - | 17,958 | 17,958 |
At 31 December 2021 | 3,845 | 263,629 | 267,474 |
AMORTISATION |
At 1 January 2021 | - | 131,815 | 131,815 |
Amortisation for year | - | 31,476 | 31,476 |
At 31 December 2021 | - | 163,291 | 163,291 |
NET BOOK VALUE |
At 31 December 2021 | 3,845 | 100,338 | 104,183 |
At 31 December 2020 | 3,845 | 113,856 | 117,701 |
12. | TANGIBLE FIXED ASSETS |
Group |
Fixtures |
Plant and | and | Motor |
machinery | fittings | vehicles | Totals |
£ | £ | £ | £ |
COST |
At 1 January 2021 | 300,739 | 189,999 | 244,481 | 735,219 |
Additions | 20,848 | 55,000 | 245,376 | 321,224 |
Disposals | - | (6,250 | ) | - | (6,250 | ) |
At 31 December 2021 | 321,587 | 238,749 | 489,857 | 1,050,193 |
DEPRECIATION |
At 1 January 2021 | 264,096 | 151,876 | 118,922 | 534,894 |
Charge for year | 9,459 | 12,866 | 67,145 | 89,470 |
Eliminated on disposal | - | (5,566 | ) | - | (5,566 | ) |
At 31 December 2021 | 273,555 | 159,176 | 186,067 | 618,798 |
NET BOOK VALUE |
At 31 December 2021 | 48,032 | 79,573 | 303,790 | 431,395 |
At 31 December 2020 | 36,643 | 38,123 | 125,559 | 200,325 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
13. | FIXED ASSET INVESTMENTS |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1 January 2021 |
and 31 December 2021 |
NET BOOK VALUE |
At 31 December 2021 |
At 31 December 2020 |
The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
Subsidiaries |
Registered office: |
Nature of business: |
% |
Class of shares: | holding |
31.12.21 | 31.12.20 |
£ | £ |
Aggregate capital and reserves |
(Loss)/profit for the year | ( |
) |
Registered office: |
Nature of business: |
% |
Class of shares: | holding |
31.12.21 | 31.12.20 |
£ | £ |
Aggregate capital and reserves |
(Loss)/profit for the year | ( |
) |
Registered office: |
Nature of business: |
% |
Class of shares: | holding |
31.12.21 | 31.12.20 |
£ | £ |
Aggregate capital and reserves |
(Loss)/profit for the year | ( |
) |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
14. | STOCKS |
Group |
31.12.21 | 31.12.20 |
£ | £ |
Stocks | 4,930,977 | 4,048,530 |
15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31.12.21 | 31.12.20 | 31.12.21 | 31.12.20 |
£ | £ | £ | £ |
Trade debtors | 711,024 | 652,661 |
Other debtors | 723,619 | 1,179,657 |
Directors' loan accounts | - | 633,556 | - | 633,556 |
Tax | 154,101 | - |
VAT | - | 119,667 |
Deferred tax asset | 90,114 | 7,156 | - | - |
Prepayments and accrued income | - | 3 |
Prepayments | 179,612 | 271,253 |
1,858,470 | 2,863,953 |
Deferred tax asset |
Group | Company |
31.12.21 | 31.12.20 | 31.12.21 | 31.12.20 |
£ | £ | £ | £ |
Accelerated capital allowances | (69,993 | ) | (38,020 | ) |
Tax losses carried forward | 160,107 | 45,176 |
90,114 | 7,156 |
16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31.12.21 | 31.12.20 | 31.12.21 | 31.12.20 |
£ | £ | £ | £ |
Other loans (see note 18) | 31,581 | - |
Trade creditors | 282,018 | 657,743 |
Amounts owed to group undertakings | - | - |
Tax | 180 | 317 |
Social security and other taxes | 38,111 | 35,376 |
VAT | 139,577 | - | - | - |
Other creditors | 7,206 | 2,264 |
Directors' loan accounts | 155,327 | - | 155,327 | - |
Accrued expenses | 249,785 | 266,827 |
903,785 | 962,527 |
At the year end date there is a balance of £13,282 (2020 - £69,441) due to HM Revenue & Customs included in trade creditors. The HM Revenue & Customs liability balance for duty at any time is secured on a bond of £20,000. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group |
31.12.21 | 31.12.20 |
£ | £ |
Other loans (see note 18) | 218,420 | - |
18. | LOANS |
An analysis of the maturity of loans is given below: |
Group |
31.12.21 | 31.12.20 |
£ | £ |
Amounts falling due within one year or on | demand: |
Other loans | 31,581 | - |
Amounts falling due between one and two | years: |
Other loans - 1-2 years | 40,498 | - |
Amounts falling due between two and five | years: |
Other loans - 2-5 years | 171,799 | - |
Amounts falling due in more than five years: |
Repayable by instalments |
Other loans more 5yrs instal | 6,123 | - |
19. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Non-cancellable operating | leases |
31.12.21 | 31.12.20 |
£ | £ |
Within one year | 350,000 | 350,000 |
Between one and five years | 1,000,736 | 1,350,736 |
1,350,736 | 1,700,736 |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
20. | FINANCIAL INSTRUMENTS - GROUP |
31.12.17 | 31.12.16 |
Financial Assets |
Measured at amortised cost |
Cash at bank and in hand | 704,605 | 763,226 |
Trade debtors | 939,407 | 539,371 |
Other debtors | 2,068,613 | 2,405,900 |
Director's loan account | - | 70,429 |
3,712,625 | 3,778,926 |
Financial liabilities |
Measured at amortised cost |
Trade creditors | 222,381 | 160,912 |
Other creditors | 229,817 | 240,848 |
Director's loan account | 119,802 | 0 |
Accrued expenses | 409,212 | 214,260 |
981,212 | 616,020 |
21. | DEFERRED TAX |
Group |
£ |
Balance at 1 January 2021 | (7,156 | ) |
Accelerated capital allowances | 31,973 |
Use of losses b/fwd |
Loss c/fwd increase | (114,931 | ) |
Balance at 31 December 2021 | (90,114 | ) |
22. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 31.12.21 | 31.12.20 |
value: | £ | £ |
Ordinary | £1 | 100,000 | 100,000 |
23. | RESERVES |
Retained reserves |
Profit and loss account - includes all current and prior period retained profits and losses. |
Bike It International Holdings Limited (Registered number: 06441804) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2021 |
24. | NON-CONTROLLING INTERESTS |
The note gives details of the Group's minority interests and movements during the year. |
31.12.21 | 31.12.20 |
£ | £ |
Minority Interests at the year end comprised: |
Shares in subsidiaries | 29,410 | 29,410 |
Share of earnings | (164,649 | ) | (86,256 | ) |
(135,239 | ) | (56,849 | ) |
Movements in the year comprised: |
Balance brought forward | (56,849 | ) | (29,856 | ) |
Shares issued during the period | - | 11,764 |
(Loss)/Profit for the year attributable to minority interests | (78,390 | ) | (6,243 | ) |
Dividends issued | - | (45,000 | ) |
Balance carried forward | (135,239 | ) | (56,849 | ) |
25. | DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES |
The following advances and credits to a director subsisted during the years ended 31 December 2021 and 31 December 2020: |
31.12.21 | 31.12.20 |
£ | £ |
M Mansbridge |
Balance outstanding at start of year | 633,555 | 466,046 |
Amounts advanced | 289,517 | 249,054 |
Amounts repaid | (1,078,400 | ) | (81,545 | ) |
Amounts written off | - | - |
Amounts waived | - | - |
Balance outstanding at end of year | (155,328 | ) | 633,555 |
At the year end the company owed the director £155,328 (2020: director owed the company £633,555). |