Acorah Software Products - Accounts Production 16.1.300 false true 30 June 2023 1 July 2022 false 1 July 2023 30 June 2024 30 June 2024 03515519 Mr David Mann Mrs Julie Mann Mrs Julie Mann iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 03515519 2023-06-30 03515519 2024-06-30 03515519 2023-07-01 2024-06-30 03515519 frs-core:CurrentFinancialInstruments 2024-06-30 03515519 frs-core:MotorVehicles 2024-06-30 03515519 frs-core:MotorVehicles 2023-07-01 2024-06-30 03515519 frs-core:MotorVehicles 2023-06-30 03515519 frs-core:PlantMachinery 2024-06-30 03515519 frs-core:PlantMachinery 2023-07-01 2024-06-30 03515519 frs-core:PlantMachinery 2023-06-30 03515519 frs-core:ShareCapital 2024-06-30 03515519 frs-core:RetainedEarningsAccumulatedLosses 2024-06-30 03515519 frs-bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 03515519 frs-bus:FilletedAccounts 2023-07-01 2024-06-30 03515519 frs-bus:SmallEntities 2023-07-01 2024-06-30 03515519 frs-bus:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 03515519 frs-bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 03515519 frs-bus:Director1 2023-07-01 2024-06-30 03515519 frs-bus:Director2 2023-07-01 2024-06-30 03515519 frs-bus:CompanySecretary1 2023-07-01 2024-06-30 03515519 frs-core:CurrentFinancialInstruments 1 2024-06-30 03515519 frs-core:CurrentFinancialInstruments 2 2024-06-30 03515519 frs-countries:EnglandWales 2023-07-01 2024-06-30 03515519 2022-06-30 03515519 2023-06-30 03515519 2022-07-01 2023-06-30 03515519 frs-core:CurrentFinancialInstruments 2023-06-30 03515519 frs-core:ShareCapital 2023-06-30 03515519 frs-core:RetainedEarningsAccumulatedLosses 2023-06-30 03515519 frs-core:CurrentFinancialInstruments 1 2023-06-30 03515519 frs-core:CurrentFinancialInstruments 2 2023-06-30
Registered number: 03515519
Flixton Mushrooms Ltd.
Unaudited Financial Statements
For The Year Ended 30 June 2024
Steve Pye & Co.
Chartered Certified Accountants
101 Newmarket Road
Norwich
Norfolk
NR2 2HX
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 03515519
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 73,355 55,760
73,355 55,760
CURRENT ASSETS
Stocks 5 143,900 164,192
Debtors 6 1,964,894 2,006,056
Cash at bank and in hand 384,570 240,958
2,493,364 2,411,206
Creditors: Amounts Falling Due Within One Year 7 (426,430 ) (487,728 )
NET CURRENT ASSETS (LIABILITIES) 2,066,934 1,923,478
TOTAL ASSETS LESS CURRENT LIABILITIES 2,140,289 1,979,238
PROVISIONS FOR LIABILITIES
Deferred Taxation (18,339 ) -
NET ASSETS 2,121,950 1,979,238
CAPITAL AND RESERVES
Called up share capital 8 1,000 1,000
Profit and Loss Account 2,120,950 1,978,238
SHAREHOLDERS' FUNDS 2,121,950 1,979,238
Page 1
Page 2
For the 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.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr David Mann
Director
18 March 2025
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Flixton Mushrooms Ltd. is a private company, limited by shares, incorporated in England & Wales, registered number 03515519 . The registered office is Unit 10 Aylsham Business Park Richard Oakes Road, Aylsham, Norwich, Norfolk, NR11 6FD.  The presentation currency of the financial statements is the Pound Sterling (£).
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 25% Reducing Balance
Motor Vehicles 25% Reducing Balance
2.4. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.5. Financial Instruments
The company enters into basic financial instruments that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties and loans to related parties.
a) Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.
b) Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand.
c) Impairment of financial assets
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.
For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
...CONTINUED
Page 3
Page 4
2.5. Financial Instruments - continued
For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and the best estimate, which is an approximation, of the amount that the company would receive for the asset if it were to be sold at the reporting date.
d) Trade and other creditors
Debt instruments like loans and other accounts payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable within one year, typically trade payables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid. 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 financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset is measured, initially and subsequently, at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
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.
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 50 (2023: 52)
50 52
4. Tangible Assets
Plant & Machinery Motor Vehicles Total
£ £ £
Cost
As at 1 July 2023 709,770 16,300 726,070
Additions 37,515 - 37,515
Disposals (23,000 ) - (23,000 )
As at 30 June 2024 724,285 16,300 740,585
...CONTINUED
Page 4
Page 5
Depreciation
As at 1 July 2023 666,235 4,075 670,310
Provided during the period 14,930 3,056 17,986
Disposals (21,066 ) - (21,066 )
As at 30 June 2024 660,099 7,131 667,230
Net Book Value
As at 30 June 2024 64,186 9,169 73,355
As at 1 July 2023 43,535 12,225 55,760
5. Stocks
2024 2023
£ £
Stock 143,900 164,192
6. Debtors
2024 2023
£ £
Due within one year
Trade debtors 748,576 826,574
Prepayments and accrued income 19,776 51,281
Other debtors 858,434 940,220
Waveney mushrooms 316,000 140,000
Blake & mann loan 885 885
VAT 21,223 47,096
1,964,894 2,006,056
7. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 349,119 385,287
Corporation tax 46,620 16,264
Other taxes and social security 17,494 19,118
Wages control - 5,260
Other creditors 1,545 40,294
Pension liability 2,223 -
Accruals and deferred income 7,019 15,416
Directors' loan accounts 2,410 6,089
426,430 487,728
8. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 1,000 1,000
Page 5