1 01/07/2023 30/06/2024 2024-06-30 false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2023-07-01 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 11214961 2023-07-01 2024-06-30 11214961 2024-06-30 11214961 2023-06-30 11214961 2022-07-01 2023-06-30 11214961 2023-06-30 11214961 2022-06-30 11214961 bus:RegisteredOffice 2023-07-01 2024-06-30 11214961 bus:Director2 2023-07-01 2024-06-30 11214961 bus:Director9 2023-07-01 2024-06-30 11214961 core:AfterOneYear 2024-06-30 11214961 core:AfterOneYear 2023-06-30 11214961 core:WithinOneYear 2024-06-30 11214961 core:WithinOneYear 2023-06-30 11214961 core:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 11214961 core:ShareCapital 2023-07-01 2024-06-30 11214961 core:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 11214961 core:ShareCapital 2024-06-30 11214961 core:ShareCapital 2023-06-30 11214961 core:SharePremium 2024-06-30 11214961 core:SharePremium 2023-06-30 11214961 core:RetainedEarningsAccumulatedLosses 2024-06-30 11214961 core:RetainedEarningsAccumulatedLosses 2023-06-30 11214961 core:ShareCapital 2022-06-30 11214961 core:SharePremium 2022-06-30 11214961 core:RetainedEarningsAccumulatedLosses 2022-06-30 11214961 core:PreviouslyStatedAmount core:ShareCapital 2024-06-30 11214961 bus:SmallEntities 2023-07-01 2024-06-30 11214961 bus:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 11214961 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 11214961 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 11214961 bus:FullAccounts 2023-07-01 2024-06-30
Company registration number: 11214961
Feliscity Ltd
Unaudited filleted financial statements
30 June 2024
Feliscity Ltd
Contents
Directors and other information
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Feliscity Ltd
Directors and other information
Directors
Mr Graeme Kevin Baker
Ms Janne Mathisen
Company number 11214961
Registered office Hartdene house
Bridge Road
Bagshot
Surrey
Feliscity Ltd
Statement of financial position
30 June 2024
2024 2023
Note £ £ £ £
Current assets
Stocks 1,000 6,005
Debtors 5 3,686,043 3,488,697
Investments 6 2,545 2,545
Cash at bank and in hand 30,009 25,997
_______ _______
3,719,597 3,523,244
Creditors: amounts falling due
within one year 7 ( 425,673) ( 32,387)
_______ _______
Net current assets 3,293,924 3,490,857
_______ _______
Total assets less current liabilities 3,293,924 3,490,857
Creditors: amounts falling due
after more than one year 8 ( 4,390,665) ( 3,974,320)
_______ _______
Net liabilities ( 1,096,741) ( 483,463)
_______ _______
Capital and reserves
Called up share capital 3,947 3,840
Share premium account 1,424,414 1,424,414
Profit and loss account ( 2,525,102) ( 1,911,717)
_______ _______
Shareholders deficit ( 1,096,741) ( 483,463)
_______ _______
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.
Directors responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 24 March 2025 , and are signed on behalf of the board by:
Mr Graeme Kevin Baker
Director
Company registration number: 11214961
Feliscity Ltd
Statement of changes in equity
Year ended 30 June 2024
Called up share capital Share premium account Profit and loss account Total
£ £ £ £
At 1 July 2022 3,840 1,424,414 ( 1,217,044) 211,210
Loss for the year ( 694,673) ( 694,673)
_______ _______ _______ _______
Total comprehensive income for the year - - ( 694,673) ( 694,673)
_______ _______ _______ _______
At 30 June 2023 and 1 July 2023 3,840 1,424,414 (1,911,718) (483,464)
Loss for the year ( 613,384) ( 613,384)
_______ _______ _______ _______
Total comprehensive income for the year - - ( 613,384) ( 613,384)
Issue of shares 107 - 107
_______ _______ _______ _______
Total investments by and distributions to owners 107 - - 107
_______ _______ _______ _______
At 30 June 2024 3,947 1,424,414 ( 2,525,102) ( 1,096,741)
_______ _______ _______ _______
Feliscity Ltd
Notes to the financial statements
Year ended 30 June 2024
1. General information
The company is a private company limited by shares, registered in England & Wales. The address of the registered office is Hartdene house, Bridge Road, Bagshot, Surrey.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets measured at fair value through profit or loss.The financial statements are prepared in sterling, which is the functional currency of the entity.
Consolidation
The company has taken advantage of the exemption from preparing consolidated financial statements contained in Section 401 of the Companies Act 2006 on the basis that it is a subsidiary undertaking and its immediate parent undertaking is not established under the law of any part of the United Kingdom.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 1 (2023: 1 ).
5. Debtors
2024 2023
£ £
Trade debtors 5,826 4,336
Other debtors 3,680,217 3,484,361
_______ _______
3,686,043 3,488,697
_______ _______
The debtors above include the following amounts falling due after more than one year:
2024 2023
£ £
Amounts owed by group undertakings and undertakings in which the company has a participating interest 3,679,160 3,482,490
_______ _______
$3,679,160 is due from Feliscity Nutrition Inc, a fellow subsidiary of the holding company EO3 Drink Company Inc. (2023 $3,482,490)
6. Investments
2024 2023
£ £
Investments in group undertakings 2,545 2,545
_______ _______
7. Creditors: amounts falling due within one year
2024 2023
£ £
Bank loans and overdrafts 399,365 -
Trade creditors 11,503 11,905
Other creditors 14,805 20,482
_______ _______
425,673 32,387
_______ _______
8. Creditors: amounts falling due after more than one year
2024 2023
£ £
Other creditors 4,390,665 3,974,320
_______ _______
Long term creditors represents $5,590,195 of Convertible Loan Notes bearing interest at 9% pa compounding semi-annually. The loan notes are held by the Holding Company EO3 Drink Company Inc which owns 100% of the Share Capital of Feliscity Ltd .
9. Controlling party
100% of the share capital of the company is owned by The EO3 Drink Company Inc, a Delaware, USA registered company.