5 4 Buttercrane VIVO Limited NI644171 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is Food Retail Digita Accounts Production Advanced 6.30.9574.0 true true NI644171 2023-07-01 2024-06-30 NI644171 2024-06-30 NI644171 bus:Director1 1 2024-06-30 NI644171 bus:OrdinaryShareClass1 2024-06-30 NI644171 core:CurrentFinancialInstruments 2024-06-30 NI644171 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 NI644171 core:Non-currentFinancialInstruments 2024-06-30 NI644171 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 NI644171 core:FurnitureFittingsToolsEquipment 2024-06-30 NI644171 core:OtherPropertyPlantEquipment 2024-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2024-06-30 NI644171 bus:SmallEntities 2023-07-01 2024-06-30 NI644171 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 NI644171 bus:FilletedAccounts 2023-07-01 2024-06-30 NI644171 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 NI644171 bus:RegisteredOffice 2023-07-01 2024-06-30 NI644171 bus:Director1 2023-07-01 2024-06-30 NI644171 bus:Director1 1 2023-07-01 2024-06-30 NI644171 bus:Director3 2023-07-01 2024-06-30 NI644171 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 NI644171 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 NI644171 bus:Agent1 2023-07-01 2024-06-30 NI644171 core:FurnitureFittings 2023-07-01 2024-06-30 NI644171 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 NI644171 core:OfficeEquipment 2023-07-01 2024-06-30 NI644171 core:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 NI644171 core:PlantMachinery 2023-07-01 2024-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-07-01 2024-06-30 NI644171 countries:NorthernIreland 2023-07-01 2024-06-30 NI644171 2023-06-30 NI644171 bus:Director1 1 2023-06-30 NI644171 core:FurnitureFittingsToolsEquipment 2023-06-30 NI644171 core:OtherPropertyPlantEquipment 2023-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-06-30 NI644171 2022-07-01 2023-06-30 NI644171 2023-06-30 NI644171 bus:Director1 1 2023-06-30 NI644171 bus:OrdinaryShareClass1 2023-06-30 NI644171 core:CurrentFinancialInstruments 2023-06-30 NI644171 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 NI644171 core:Non-currentFinancialInstruments 2023-06-30 NI644171 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 NI644171 core:FurnitureFittingsToolsEquipment 2023-06-30 NI644171 core:OtherPropertyPlantEquipment 2023-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-06-30 NI644171 bus:Director1 1 2022-07-01 2023-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-07-01 2023-06-30 NI644171 2022-06-30 NI644171 bus:Director1 1 2022-06-30 NI644171 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-06-30 xbrli:pure iso4217:GBP xbrli:shares

Registration number: NI644171

Buttercrane VIVO Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2024

 

Buttercrane VIVO Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Buttercrane VIVO Limited

Company Information

Directors

Mr Conor Markey

Mrs Grainne O Reilly

Registered office

Unit 54 Buttercrane Shopping Centre
Newry
Down
BT35 8HJ

Accountants

SP McKeown & Co Ltd
Chartered Certified Accountants, Registered Auditors and Tax Advisors5 Lower Catherine Street
Newry
Co Down
BT35 6BE

 

Buttercrane VIVO Limited

(Registration number: NI644171)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

27,578

32,769

Current assets

 

Stocks

5

14,688

17,345

Debtors

6

101,716

159,732

Cash at bank and in hand

 

99,348

22,956

 

215,752

200,033

Creditors: Amounts falling due within one year

7

(168,132)

(181,591)

Net current assets

 

47,620

18,442

Total assets less current liabilities

 

75,198

51,211

Creditors: Amounts falling due after more than one year

7

(11,363)

(21,576)

Provisions for liabilities

(5,240)

(6,226)

Net assets

 

58,595

23,409

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

58,495

23,309

Shareholders' funds

 

58,595

23,409

For the financial year ending 30 June 2024 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 and 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 8 January 2025 and signed on its behalf by:
 

.........................................
Mr Conor Markey
Director

   
     
 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is:
Unit 54 Buttercrane Shopping Centre
Newry
Down
BT35 8HJ

These financial statements were authorised for issue by the Board on 8 January 2025.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

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.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

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.

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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

Fixtures & fittings

15% Reducing Balance basis

Office equipment

15% Reducing Balance basis

Plant & Machinery

20% Reducing Balance basis

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 merchandise sold 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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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.

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 5 (2023 - 4).

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

4

Tangible assets

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 July 2023

36,935

32,011

68,946

Additions

784

-

784

At 30 June 2024

37,719

32,011

69,730

Depreciation

At 1 July 2023

23,005

13,172

36,177

Charge for the year

2,207

3,768

5,975

At 30 June 2024

25,212

16,940

42,152

Carrying amount

At 30 June 2024

12,507

15,071

27,578

At 30 June 2023

13,930

18,839

32,769

5

Stocks

2024
£

2023
£

Other inventories

14,688

17,345

6

Debtors

Current

Note

2024
£

2023
£

Amounts owed by related parties

11

100,000

156,000

Other debtors

 

1,716

3,732

   

101,716

159,732

7

Creditors

Creditors: amounts falling due within one year

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

10,217

9,959

Trade creditors

 

14,702

31,659

Taxation and social security

 

13,215

5,922

Accruals and deferred income

 

88,450

52,950

Other creditors

 

41,548

81,101

 

168,132

181,591

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

11,363

21,576

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary Share of £1 each

100

100

100

100

       

9

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

11,363

21,576

Current loans and borrowings

2024
£

2023
£

Bank borrowings

10,217

9,959

10

Dividends

2024

2023

£

£

Interim dividend of £Nil (2023 - £8,000.00) per ordinary share

-

80,000

 

 

11

Related party transactions

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Transactions with directors

2024

At 1 July 2023
£

Advances to director
£

Repayments by director
£

At 30 June 2024
£

Mr Conor Markey

Directors Loan repayable on demand

81,100

(64,515)

24,013

40,598

2023

At 1 July 2022
£

Advances to director
£

Repayments by director
£

At 30 June 2023
£

Mr Conor Markey

Directors Loan repayable on demand

19,470

(37,800)

99,430

81,100

 

Buttercrane VIVO Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Dividends paid to directors

2024
£

2023
£

Mr Conor Markey

Dividend

-

80,000

 

 

Summary of transactions with all entities with joint control or significant interest

A loan was made to another company with the same ownership and control. The balance owed to Buttercrane Vivo Ltd at the year end is £100,000 (2023 £156,000).

Loans to related parties

2024

Entities with joint control or significant influence
£

Total
£

At start of period

156,000

156,000

Repaid

(56,000)

(56,000)

At end of period

100,000

100,000

2023

Entities with joint control or significant influence
£

Total
£

At start of period

126,000

126,000

Advanced

30,000

30,000

At end of period

156,000

156,000