Fluscopike Farms Limited 05735161 false 2022-03-01 2023-02-28 2023-02-28 The principal activity of the company is farming Digita Accounts Production Advanced 6.30.9574.0 true 05735161 2022-03-01 2023-02-28 05735161 2023-02-28 05735161 core:RetainedEarningsAccumulatedLosses 2023-02-28 05735161 core:ShareCapital 2023-02-28 05735161 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2023-02-28 05735161 core:CurrentFinancialInstruments 2023-02-28 05735161 core:CurrentFinancialInstruments core:WithinOneYear 2023-02-28 05735161 core:Non-currentFinancialInstruments 2023-02-28 05735161 core:Non-currentFinancialInstruments core:AfterOneYear 2023-02-28 05735161 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-02-28 05735161 core:FurnitureFittingsToolsEquipment 2023-02-28 05735161 core:LandBuildings 2023-02-28 05735161 core:MotorVehicles 2023-02-28 05735161 core:OtherPropertyPlantEquipment 2023-02-28 05735161 bus:SmallEntities 2022-03-01 2023-02-28 05735161 bus:AuditExemptWithAccountantsReport 2022-03-01 2023-02-28 05735161 bus:FullAccounts 2022-03-01 2023-02-28 05735161 bus:SmallCompaniesRegimeForAccounts 2022-03-01 2023-02-28 05735161 bus:RegisteredOffice 2022-03-01 2023-02-28 05735161 bus:CompanySecretaryDirector1 2022-03-01 2023-02-28 05735161 bus:Director1 2022-03-01 2023-02-28 05735161 bus:Director3 2022-03-01 2023-02-28 05735161 bus:PrivateLimitedCompanyLtd 2022-03-01 2023-02-28 05735161 bus:Agent1 2022-03-01 2023-02-28 05735161 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-03-01 2023-02-28 05735161 core:Buildings 2022-03-01 2023-02-28 05735161 core:FurnitureFittings 2022-03-01 2023-02-28 05735161 core:FurnitureFittingsToolsEquipment 2022-03-01 2023-02-28 05735161 core:LandBuildings 2022-03-01 2023-02-28 05735161 core:MotorVehicles 2022-03-01 2023-02-28 05735161 core:OtherPropertyPlantEquipment 2022-03-01 2023-02-28 05735161 core:PlantMachinery 2022-03-01 2023-02-28 05735161 countries:EnglandWales 2022-03-01 2023-02-28 05735161 2022-02-28 05735161 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-02-28 05735161 core:FurnitureFittingsToolsEquipment 2022-02-28 05735161 core:LandBuildings 2022-02-28 05735161 core:MotorVehicles 2022-02-28 05735161 core:OtherPropertyPlantEquipment 2022-02-28 05735161 2021-03-01 2022-02-28 05735161 2022-02-28 05735161 core:RetainedEarningsAccumulatedLosses 2022-02-28 05735161 core:ShareCapital 2022-02-28 05735161 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2022-02-28 05735161 core:CurrentFinancialInstruments 2022-02-28 05735161 core:CurrentFinancialInstruments core:WithinOneYear 2022-02-28 05735161 core:Non-currentFinancialInstruments 2022-02-28 05735161 core:Non-currentFinancialInstruments core:AfterOneYear 2022-02-28 05735161 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-02-28 05735161 core:FurnitureFittingsToolsEquipment 2022-02-28 05735161 core:LandBuildings 2022-02-28 05735161 core:MotorVehicles 2022-02-28 05735161 core:OtherPropertyPlantEquipment 2022-02-28 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 05735161

Fluscopike Farms Limited

Unaudited Financial Statements

28 February 2023

image-name

 

Fluscopike Farms Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Fluscopike Farms Limited
for the Year Ended 28 February 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Fluscopike Farms Limited for the year ended 28 February 2023 as set out on pages 2 to 12 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/regulation.

This report is made solely to the Board of Directors of Fluscopike Farms Limited, as a body, in accordance with the terms of our engagement letter dated 8 August 2023. Our work has been undertaken solely to prepare for your approval the accounts of Fluscopike Farms Limited and state those matters that we have agreed to state to the Board of Directors of Fluscopike Farms Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Fluscopike Farms Limited and its Board of Directors as a body for our work or for this report.

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

We have not been instructed to carry out an audit or a review of the accounts of Fluscopike Farms 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 accounts.



Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

14 November 2023

 

Fluscopike Farms Limited

(Registration number: 05735161)
Balance Sheet as at 28 February 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

91

454

Tangible assets

5

1,166,895

927,744

Other financial assets

6

69,569

60,610

 

1,236,555

988,808

Current assets

 

Stocks

341,552

379,400

Debtors

7

126,084

107,230

Cash at bank and in hand

 

31,664

-

 

499,300

486,630

Creditors: Amounts falling due within one year

8

(865,018)

(1,033,502)

Net current liabilities

 

(365,718)

(546,872)

Total assets less current liabilities

 

870,837

441,936

Creditors: Amounts falling due after more than one year

8

(119,893)

(67,050)

Provisions for liabilities

(218,791)

(148,750)

Net assets

 

532,153

226,136

Capital and reserves

 

Allotted, called up and fully paid share capital

300

300

Profit and loss account

531,853

225,836

Total equity

 

532,153

226,136

 

Fluscopike Farms Limited

(Registration number: 05735161)
Balance Sheet as at 28 February 2023 (continued)

For the financial year ending 28 February 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 14 November 2023 and signed on its behalf by:
 

.........................................

W L Whitehead

Director

.........................................

K D Whitehead

Company secretary and director

.........................................

M Whitehead

Director

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Prospect House
Newbiggin
Stainton
PENRITH
CA11 0HT

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The company has net current liabilities at 28 February 2023 and meets its day to day working capital requirements through its bank overdraft facility which, in common with all such facilities, is repayable on demand. In addition the directors have provided financial support by way of short term loans. On the basis of this support, the directors consider it appropriate to prepare the financial statements on the going concern basis.

However, should the company not have the support of its bankers, and therefore be unable to continue trading, adjustments would have to be made to reduce the value of assets to their recoverable amounts, to provide for any further liabilities which might arise, and to reclassify fixed assets and long term liabilities as current assets and current liabilities.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Government grants

Government grants such as the basic payment scheme are included in the profit and loss account when all the necessary conditions for receipt have been met.

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

Basic payment scheme amortisation

The amount paid in connection with the purchase of the basic payment scheme entitlement is being amortised over the useful economic life of that entitlement. In addition, an annual impairment review is being performed.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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 taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

5% reducing balance

Plant and equipment

15% reducing balance

Motor vehicles

25% reducing balance

Office equipment

33% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

Stocks

Trading stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. The cost of livestock represents the purchase cost plus any additional costs of rearing the animal. Net realisable value is based on selling price less anticipated selling costs. Crop stock is valued at fair value less any anticipated costs to sell.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 5 (2022 - 4).

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

4

Intangible assets

Basic payment scheme
 £

Total
£

Cost or valuation

At 1 March 2022

130,925

130,925

At 28 February 2023

130,925

130,925

Amortisation

At 1 March 2022

130,471

130,471

Amortisation charge

363

363

At 28 February 2023

130,834

130,834

Carrying amount

At 28 February 2023

91

91

At 28 February 2022

454

454

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

5

Tangible assets

Land and buildings
£

Plant and equipment
 £

Motor vehicles
 £

Office equipment
£

Total
£

Cost or valuation

At 1 March 2022

454,614

1,445,387

3,500

2,803

1,906,304

Additions

-

388,254

23,209

1,016

412,479

Disposals

-

(124,265)

-

-

(124,265)

At 28 February 2023

454,614

1,709,376

26,709

3,819

2,194,518

Depreciation

At 1 March 2022

102,162

870,357

3,238

2,803

978,560

Charge for the year

17,623

99,892

1,516

110

119,141

Eliminated on disposal

-

(70,078)

-

-

(70,078)

At 28 February 2023

119,785

900,171

4,754

2,913

1,027,623

Carrying amount

At 28 February 2023

334,829

809,205

21,955

906

1,166,895

At 28 February 2022

352,452

575,030

262

-

927,744

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

6

Other financial assets (current and non-current)

2023
£

2022
£

Non-current financial assets

Financial assets at cost less impairment

69,569

60,610

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 March 2022

60,610

60,610

Additions

8,959

8,959

At 28 February 2023

69,569

69,569

Carrying amount

At 28 February 2023

69,569

69,569

At 28 February 2022

60,610

60,610

7

Debtors

2023
£

2022
£

Trade debtors

92,830

80,263

Other debtors

33,254

26,967

126,084

107,230

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

8

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

9

744,624

801,328

Trade creditors

 

64,726

186,632

Taxation and social security

 

951

-

Corporation tax liability

 

24,873

27,439

Other creditors

 

29,844

18,103

 

865,018

1,033,502

Due after one year

 

Loans and borrowings

9

99,555

50,463

Other creditors

 

20,338

16,587

 

119,893

67,050

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

9,706

9,065

Bank overdrafts

-

31,817

Finance lease liabilities

49,988

24,955

Other borrowings

684,930

735,491

744,624

801,328

 

Fluscopike Farms Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2023 (continued)

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2023
£

2022
£

Bank borrowings

9,706

9,065

Bank overdrafts

-

31,817

Finance lease liabilities

49,988

24,955

59,694

65,837

Bank borrowings and overdrafts are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

32,388

40,833

Finance lease liabilities

67,167

9,630

99,555

50,463

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

2023
£

2022
£

Bank borrowings

32,388

40,833

Finance lease liabilities

67,167

9,630

99,555

50,463

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.