ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-06-302021-06-3034falsetrueTravel agents2020-07-0137false 04440987 2020-07-01 2021-06-30 04440987 2019-07-01 2020-06-30 04440987 2021-06-30 04440987 2020-06-30 04440987 2019-07-01 04440987 1 2020-07-01 2021-06-30 04440987 1 2019-07-01 2020-06-30 04440987 5 2020-07-01 2021-06-30 04440987 5 2019-07-01 2020-06-30 04440987 d:Director2 2020-07-01 2021-06-30 04440987 e:Buildings e:ShortLeaseholdAssets 2020-07-01 2021-06-30 04440987 e:Buildings e:ShortLeaseholdAssets 2021-06-30 04440987 e:Buildings e:ShortLeaseholdAssets 2020-06-30 04440987 e:LandBuildings 2021-06-30 04440987 e:LandBuildings 2020-06-30 04440987 e:PlantMachinery 2020-07-01 2021-06-30 04440987 e:PlantMachinery 2021-06-30 04440987 e:PlantMachinery 2020-06-30 04440987 e:PlantMachinery e:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 04440987 e:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 04440987 e:PatentsTrademarksLicencesConcessionsSimilar 2021-06-30 04440987 e:PatentsTrademarksLicencesConcessionsSimilar 2020-06-30 04440987 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-06-30 04440987 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-06-30 04440987 e:Goodwill 2020-07-01 2021-06-30 04440987 e:Goodwill 2021-06-30 04440987 e:Goodwill 2020-06-30 04440987 e:CurrentFinancialInstruments 2021-06-30 04440987 e:CurrentFinancialInstruments 2020-06-30 04440987 e:CurrentFinancialInstruments 1 2021-06-30 04440987 e:CurrentFinancialInstruments 1 2020-06-30 04440987 e:Non-currentFinancialInstruments 2021-06-30 04440987 e:Non-currentFinancialInstruments 2020-06-30 04440987 e:CurrentFinancialInstruments e:WithinOneYear 2021-06-30 04440987 e:CurrentFinancialInstruments e:WithinOneYear 2020-06-30 04440987 e:Non-currentFinancialInstruments e:AfterOneYear 2021-06-30 04440987 e:Non-currentFinancialInstruments e:AfterOneYear 2020-06-30 04440987 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2021-06-30 04440987 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2020-06-30 04440987 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2021-06-30 04440987 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2020-06-30 04440987 e:ShareCapital 2020-07-01 2021-06-30 04440987 e:ShareCapital 2021-06-30 04440987 e:ShareCapital 2019-07-01 2020-06-30 04440987 e:ShareCapital 2020-06-30 04440987 e:ShareCapital 2019-07-01 04440987 e:CapitalRedemptionReserve 2020-07-01 2021-06-30 04440987 e:CapitalRedemptionReserve 2021-06-30 04440987 e:CapitalRedemptionReserve 1 2020-07-01 2021-06-30 04440987 e:CapitalRedemptionReserve 2019-07-01 2020-06-30 04440987 e:CapitalRedemptionReserve 2020-06-30 04440987 e:CapitalRedemptionReserve 2019-07-01 04440987 e:RevaluationReserve 1 2019-07-01 2020-06-30 04440987 e:ForeignCurrencyTranslationReserve 2020-07-01 2021-06-30 04440987 e:ForeignCurrencyTranslationReserve 2021-06-30 04440987 e:ForeignCurrencyTranslationReserve 1 2020-07-01 2021-06-30 04440987 e:ForeignCurrencyTranslationReserve 2019-07-01 2020-06-30 04440987 e:ForeignCurrencyTranslationReserve 2020-06-30 04440987 e:ForeignCurrencyTranslationReserve 2019-07-01 04440987 e:ForeignCurrencyTranslationReserve 1 2019-07-01 2020-06-30 04440987 e:OtherMiscellaneousReserve 2020-07-01 2021-06-30 04440987 e:OtherMiscellaneousReserve 2021-06-30 04440987 e:OtherMiscellaneousReserve 1 2020-07-01 2021-06-30 04440987 e:OtherMiscellaneousReserve 2019-07-01 2020-06-30 04440987 e:OtherMiscellaneousReserve 2020-06-30 04440987 e:OtherMiscellaneousReserve 2019-07-01 04440987 e:OtherMiscellaneousReserve 1 2019-07-01 2020-06-30 04440987 e:MergerReserve 2020-07-01 2021-06-30 04440987 e:RetainedEarningsAccumulatedLosses 2020-07-01 2021-06-30 04440987 e:RetainedEarningsAccumulatedLosses 2021-06-30 04440987 e:RetainedEarningsAccumulatedLosses 1 2020-07-01 2021-06-30 04440987 e:RetainedEarningsAccumulatedLosses 2019-07-01 2020-06-30 04440987 e:RetainedEarningsAccumulatedLosses 2020-06-30 04440987 e:RetainedEarningsAccumulatedLosses 2019-07-01 04440987 e:RetainedEarningsAccumulatedLosses 1 2019-07-01 2020-06-30 04440987 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-06-30 04440987 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2020-06-30 04440987 d:OrdinaryShareClass1 2020-07-01 2021-06-30 04440987 d:OrdinaryShareClass1 2021-06-30 04440987 d:OrdinaryShareClass1 2020-06-30 04440987 d:OrdinaryShareClass2 2020-07-01 2021-06-30 04440987 d:OrdinaryShareClass2 2021-06-30 04440987 d:OrdinaryShareClass2 2020-06-30 04440987 d:FRS102 2020-07-01 2021-06-30 04440987 d:Audited 2020-07-01 2021-06-30 04440987 d:FullAccounts 2020-07-01 2021-06-30 04440987 d:PrivateLimitedCompanyLtd 2020-07-01 2021-06-30 04440987 e:Subsidiary1 2020-07-01 2021-06-30 04440987 e:Subsidiary1 1 2020-07-01 2021-06-30 04440987 e:Subsidiary2 2020-07-01 2021-06-30 04440987 e:Subsidiary2 1 2020-07-01 2021-06-30 04440987 e:WithinOneYear 2021-06-30 04440987 e:WithinOneYear 2020-06-30 04440987 e:BetweenOneFiveYears 2021-06-30 04440987 e:BetweenOneFiveYears 2020-06-30 04440987 d:SmallCompaniesRegimeForAccounts 2020-07-01 2021-06-30 04440987 e:PatentsTrademarksLicencesConcessionsSimilar e:ExternallyAcquiredIntangibleAssets 2020-07-01 2021-06-30 04440987 e:DevelopmentCostsCapitalisedDevelopmentExpenditure e:ExternallyAcquiredIntangibleAssets 2020-07-01 2021-06-30 04440987 e:Goodwill e:ExternallyAcquiredIntangibleAssets 2020-07-01 2021-06-30 04440987 2 2020-07-01 2021-06-30 04440987 6 2020-07-01 2021-06-30 04440987 9 2020-07-01 2021-06-30 04440987 e:ExternallyAcquiredIntangibleAssets 2020-07-01 2021-06-30 04440987 e:AcceleratedTaxDepreciationDeferredTax 2021-06-30 04440987 e:AcceleratedTaxDepreciationDeferredTax 2020-06-30 04440987 e:Goodwill e:OwnedIntangibleAssets 2020-07-01 2021-06-30 04440987 e:PatentsTrademarksLicencesConcessionsSimilar e:OwnedIntangibleAssets 2020-07-01 2021-06-30 04440987 e:DevelopmentCostsCapitalisedDevelopmentExpenditure e:OwnedIntangibleAssets 2020-07-01 2021-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 04440987









E.F.R. TRAVEL  LIMITED









FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2021

 
E.F.R. TRAVEL  LIMITED
REGISTERED NUMBER: 04440987

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2021

2021
2020
Note
£
£

Fixed assets
  

Intangible assets
 4 
243,030
24,106

Tangible assets
 5 
50,885
35,928

Investments
 6 
3,438,332
3,438,332

  
3,732,247
3,498,366

Current assets
  

Debtors: amounts falling due within one year
 7 
2,375,252
2,466,318

Cash at bank and in hand
 8 
3,561,404
2,855,949

  
5,936,656
5,322,267

Creditors: amounts falling due within one year
 9 
(3,942,018)
(4,582,664)

Net current assets
  
 
 
1,994,638
 
 
739,603

Total assets less current liabilities
  
5,726,885
4,237,969

Creditors: amounts falling due after more than one year
  
(1,506,250)
-

Provisions for liabilities
  

Deferred tax
 13 
(5,748)
(5,748)

  
 
 
(5,748)
 
 
(5,748)

Net assets
  
4,214,887
4,232,221

Page 1

 
E.F.R. TRAVEL  LIMITED
REGISTERED NUMBER: 04440987
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2021

2021
2020
Note
£
£

Capital and reserves
  

Called up share capital 
 14 
56,701
56,701

Capital redemption reserve
  
17,369
17,369

Foreign exchange reserve
 15 
-
7,665

Other reserves
 15 
118,686
118,686

Profit and loss account
 15 
4,022,131
4,031,800

  
4,214,887
4,232,221


The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the income statement in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 October 2021.




................................................
E R Rom
Director

The notes on pages 7 to 21 form part of these financial statements.

Page 2

 

 
E.F.R. TRAVEL  LIMITED


 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2021



Called up share capital
Capital redemption reserve
Foreign exchange reserve
Other reserves
Profit and loss account
Total equity


£
£
£
£
£
£


At 1 July 2020
56,701
17,369
7,665
118,686
4,031,800
4,232,221



Comprehensive income for the year


Profit for the year

-
-
-
-
153,447
153,447


Foreign exchange reserve movement
-
-
(7,665)
-
-
(7,665)



Other comprehensive income for the year
-
-
(7,665)
-
-
(7,665)



Total comprehensive income for the year
-
-
(7,665)
-
153,447
145,782


Dividends: Equity capital
-
-
-
-
(163,116)
(163,116)



Total transactions with owners
-
-
-
-
(163,116)
(163,116)



At 30 June 2021
56,701
17,369
-
118,686
4,022,131
4,214,887



The notes on pages 7 to 21 form part of these financial statements.

Page 3

 

 
E.F.R. TRAVEL  LIMITED


 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2020



Called up share capital
Capital redemption reserve
Foreign exchange reserve
Other reserves
Profit and loss account
Total equity


£
£
£
£
£
£


At 1 July 2019
56,701
17,369
11,835
118,686
4,245,989
4,450,580



Comprehensive income for the year


Profit for the year

-
-
-
-
69,103
69,103


Foreign exchange reserve movement
-
-
(4,170)
-
-
(4,170)



Other comprehensive income for the year
-
-
(4,170)
-
-
(4,170)



Total comprehensive income for the year
-
-
(4,170)
-
69,103
64,933


Dividends: Equity capital
-
-
-
-
(283,292)
(283,292)



Total transactions with owners
-
-
-
-
(283,292)
(283,292)



At 30 June 2020
56,701
17,369
7,665
118,686
4,031,800
4,232,221



The notes on pages 7 to 21 form part of these financial statements.

Page 4

 
E.F.R. TRAVEL  LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2021

2021
2020
£
£

Cash flows from operating activities

Profit for the financial year
153,447
69,103

Adjustments for:

Amortisation of intangible assets
13,262
10,606

Depreciation of tangible assets
26,066
21,208

Coronavirus (Covid-19) business support grants
(344,208)
(63,154)

Interest paid
43,350
-

Interest received
(3,681)
(21,306)

Taxation charge
(145,800)
(44,279)

Decrease in debtors
410,870
2,260,481

(Increase)/decrease in amounts owed by groups
(276,647)
25,908

(Decrease) in creditors
(689,417)
(1,811,008)

Net cash generated from operating activities

(812,758)
447,559


Cash flows from investing activities

Purchase of intangible fixed assets
(82,187)
(3,500)

Sale of intangible assets
-
(20,479)

Purchase of tangible fixed assets
(41,023)
-

Coronavirus (Covid-19) business support grants
344,208
63,154

Interest received
3,681
21,306

Net cash from investing activities

224,679
60,481
Page 5

 
E.F.R. TRAVEL  LIMITED
 

STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021


2021
2020

£
£



Cash flows from financing activities

Coronavirus business interruption loan
1,500,000
-

Dividends paid
(163,116)
(283,292)

Interest paid
(43,350)
-

Net cash used in financing activities
1,293,534
(283,292)

Net increase in cash and cash equivalents
705,455
224,748

Cash and cash equivalents at beginning of year
2,855,949
2,631,201

Cash and cash equivalents at the end of year
3,561,404
2,855,949


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
3,561,404
2,855,949

3,561,404
2,855,949


The notes on pages 7 to 21 form part of these financial statements.

Page 6

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

1.


General information

E.F.R Travel Limited is a private company limited by shares and incorporated in England under registered number 04440987. The registered office is at 2nd Floor, Nucleus House, 2 Lower Mortlake Road, Richmond TW9 2JA.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The following principal accounting policies have been applied:

  
2.2

Going concern

The current Covid-19 pandemic has had an unprecedented impact upon the global economy and in particular upon the travel industry, causing many consumers to cancel or amend their holiday arrangements. 
The directors have carefully considered all aspects of the Company's finances including preparing detailed budgets incorporating cashflows for the period to 30 June 2023 which reflect good operational liquidity througout with the ongoing support of  the Company's finances through the Coronavirus Business Interruption Loan of £1,500.000 provided by the Company's bankers drawn in March 2021.The forecasts reflect a very strong bookings growth and the directors view that the travel industry will rebound strongly in the next 12/24 months, following the Covid-19 pandemic.
However, the directors will continue to take all commercially reasonable steps, such as securing  additional finance, to mitigate against the impact of Covid-19 and on the Company's ability to continue as a going concern. For these reasons, the directors believe that it is still appropriate to apply the going concern basis in the financial statements.
 

 
2.3

Exemption from preparing consolidated financial statements

The Company, and its Group, qualify as small and therefore under the provisions of the Companies Act 2006 section 399 the directors consider the Company to be exempt from the requirement to prepare consolidated financial statements. These financial statements contain the results of the Company only and not those of the Group.

Page 7

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.4

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.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Income Statement within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.5

Revenue

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Turnover represents the net commission earned in respect of holiday and travel arrangement sales, recognised on departure date basis. 
Gross Retail Turnover ("GRT") - GRT is the total gross sales amount received in respect of the sale of the holiday and travel arrangement sales for the year. Section 23 of FRS102 requires the statutory turnover to be the net of commission earned.
Trade debtors still represent the gross amount receivable in respect of sales of hotel accommodation and travel arrangements, and trade creditors still represent the amounts payable in respect of purchase of hotel accommodation and travel arrangements.

Page 8

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.6

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.

 
2.7

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Income Statement in the same period as the related expenditure.

 
2.8

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.9

Finance costs

Finance costs are charged to profit or loss 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.

 
2.10

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.11

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 profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

Page 9

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss 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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.13

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Income Statement over its useful economic life.

Other 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.

 
2.14

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.

Page 10

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)


2.14
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Short-term leasehold property
-
10%
Plant and machinery
-
20%

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 profit or loss.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Income Statement for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each Statement of Financial Position date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.16

Associates and joint ventures

Associates and Joint Ventures are held at cost less impairment.

 
2.17

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.

 
2.18

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.

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

Page 11

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.19

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.

 
2.20

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of Financial Position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

 
2.21

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

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets and liabilities are offset and the net amount reported in the Statement of Financial Position when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Page 12

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.22

Hedge accounting

The Company uses foreign currency forward contracts to manage its exposure to cash flow risk on its recognised and highly probable liabilities. These derivatives are measured at fair value at each balance sheet date.

To the extent the cash flow hedge is effective, movements in fair value are recognised in other comprehensive income and presented in a separate cash flow hedge reserve. Any ineffective portions of those movements are recognised in profit or loss for the year.

Gains and losses on the hedging instruments and the hedged items are recognised in profit or loss for the year. When a hedged item is an unrecognised firm commitment, the cumulative hedging gain or loss on the hedged item is recognised as an asset or liability with a corresponding gain or loss recognised in profit or loss.

 
2.23

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 the directors, during the year was as follows:


        2021
        2020
            No.
            No.







Average number of employees
34
37

Page 13

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

4.


Intangible assets




Databases and domain names
Development expenditure
Goodwill
Total

£
£
£
£



Cost


At 1 July 2020
-
34,712
-
34,712


Additions
220,000
7,187
5,000
232,187



At 30 June 2021

220,000
41,899
5,000
266,899



Amortisation


At 1 July 2020
-
10,606
-
10,606


Charge for the year on owned assets
-
13,263
-
13,263



At 30 June 2021

-
23,869
-
23,869



Net book value



At 30 June 2021
220,000
18,030
5,000
243,030



At 30 June 2020
-
24,106
-
24,106

Goodwill, databases and domain names are written off in equal annual instalmensts over their estimated economic life of 5 years. No amortisation is applied in the year of acquisition.



Page 14

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

5.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Total

£
£
£



Cost or valuation


At 1 July 2020
37,383
265,258
302,641


Additions
22,000
19,023
41,023



At 30 June 2021

59,383
284,281
343,664



Depreciation


At 1 July 2020
24,475
242,238
266,713


Charge for the year on owned assets
11,128
14,938
26,066



At 30 June 2021

35,603
257,176
292,779



Net book value



At 30 June 2021
23,780
27,105
50,885



At 30 June 2020
12,908
23,020
35,928




The net book value of land and buildings may be further analysed as follows:


2021
2020
£
£

Short leasehold
23,780
12,908

23,780
12,908


Page 15

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

6.


Fixed asset investments





Investments in subsidiary companies
Investments in associates
Total

£
£
£



Cost or valuation


At 1 July 2020
3,435,152
3,180
3,438,332



At 30 June 2021
3,435,152
3,180
3,438,332





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

CSR Travel Limited
Albert House, BloomStreet, Manchester M1 3HZ
Ordinary
100%
WD Travel Limited
404 The White Studios,Templeton On TheGreen, Glasgow,Scotland G40 1DA
Ordinary
100%

The aggregate of the share capital and reserves as at 30 June 2021 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

CSR Travel Limited
340,462
(9,034)

WD Travel Limited
41,656
(88,355)

Page 16

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

7.


Debtors

2021
2020
£
£


Trade debtors
528,572
597,412

Amounts owed by group undertakings
784,202
507,555

Other debtors
93,834
13,758

Prepayments and accrued income
968,644
1,339,928

Financial instruments
-
7,665

2,375,252
2,466,318


Included in prepayments and accrued income is the sum of £935,775 (2020 - £1,270,917) of supplier payments made in advance for departures post 30 June 2021.


8.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
3,561,404
2,855,949

3,561,404
2,855,949



9.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank loans
93,750
-

Trade creditors
691,993
863,828

Corporation tax
-
94,978

Other taxation and social security
114,334
117,746

Other creditors
95,175
3,772

Accruals and deferred income
2,946,766
3,502,340

3,942,018
4,582,664


Included in accruals and deferred income is the sum of £2,512,729 (2020 - £3,009,642) of customer monies received in advance for departures post 30 June 2021.

Page 17

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

10.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Bank loans
1,406,250
-

Other creditors
100,000
-

1,506,250
-



11.


Loans


Analysis of the maturity of loans is given below:


2021
2020
£
£

Amounts falling due within one year

Bank loans
93,750
-


93,750
-

Amounts falling due 1-2 years

Bank loans
375,000
-


375,000
-

Amounts falling due 2-5 years

Bank loans
1,031,250
-


1,031,250
-


1,500,000
-


The bank loan is from Barclays Bank and is supported by the Coronavirus Business Interruption Loan Scheme. The loan is for a term of 60 months with no capital repayments or interest payments for the first twelve months. Thereafter, interest is payable at 2.79% per annum over the bank base rate.

Page 18

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

12.


Financial instruments

2021
2020
£
£

Financial assets


Financial assets measured at fair value through profit or loss
3,561,404
2,863,614




Financial assets measured at fair value through profit or loss comprise of bank and cash balances.


13.


Deferred taxation




2021


£






At beginning of year
(5,748)



At end of year
(5,748)

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Accelerated capital allowances
(5,748)
(5,748)

(5,748)
(5,748)


14.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



55,000 (2020 - 55,000) A Ordinary shares of £1.00 each
55,000
55,000
1,701 (2020 - 1,701) B Ordinary shares of £1.00 each
1,701
1,701

56,701

56,701

Page 19

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

15.


Reserves

Foreign exchange reserve

Foreign exchange reserve relates to the amount of gain or loss recognised on forward contracts and derivatives that are cash flow hedges for committed foreign exchange transactions. This reserve is non-distributable.

Merger Reserve

Merger reserve relates to the merger of Cassis Travel Limited into the Company.

Profit and loss account

The profit and loss account represents the net distributable reserves of the Company at the date of the statement of financial position.


16.


Contingent liabilities

At 30 June 2021, there were contingent liabilities outstanding in respect of counter indemnities and guarantees given by the Company, in the normal course of business, to the Company's bond insurance obligors in respect of the ABTA travel bonds amounting to £300,000 (2020 - £497,506).


17.


Pension commitments

The Company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension charge represents contributions payable by the Company to the fund and amounted to £17,876 (2020 - £37,876).


18.


Commitments under operating leases

At 30 June 2021 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2021
2020
£
£


Not later than 1 year
70,084
99,535

Later than 1 year and not later than 5 years
113,875
203,881

183,959
303,416

Page 20

 
E.F.R. TRAVEL  LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

19.


Related party transactions

J A McEwan - a director and shareholder in the Company was paid £7,500 in consultancy fees (2020: £28,333) during the year.
CSR Travel Limited - The Company owns the entire share capital in CSR Travel Limited. During the year CSR Travel Limited charged the company management fees amounting to £40,000 (2020: £250,000 E.F.R. Travel Limited charged management fee). There was an amount of £462,395 due from the related party at the year end (2020: £258,779l), included in debtors due within 1 year.
WD Travel Limited - The Company owns the entire share capital in WD Travel Limited. During the year the company charged management fees amounting to £Nil (2020: £70,000) There was an amount of   £321,807 due from the related party at the year end (2020: £248,776), included in debtors due within one year.


20.


BSP outstanding

At 30th June 2021 the Company had £141,161 (2020: £38,872) outstanding to be paid to International Air Transport Association (IATA) for tickets issued in the month of June 2021.


21.


Controlling party

The ultimate controlling party is E Rom, a director, by virtue of his 50.26% holding in the ordinary shares of
the Company.


22.


Auditors' information

The auditors' report on the financial statements for the year ended 30 June 2021 was unqualified.

The audit report was signed on 22 October 2021 by Ms N A Spoor ACA FCCA (Senior Statutory Auditor) on behalf of White Hart Associates (London) Limited.

 
Page 21