Caseware UK (AP4) 2023.0.135 2023.0.135 2024-12-312024-12-312025-05-06false2024-01-01falseNo description of principal activity2327falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 03065717 2024-01-01 2024-12-31 03065717 2023-01-01 2023-12-31 03065717 2024-12-31 03065717 2023-12-31 03065717 c:Director1 2024-01-01 2024-12-31 03065717 c:Director3 2024-01-01 2024-12-31 03065717 c:Director3 2024-12-31 03065717 c:RegisteredOffice 2024-01-01 2024-12-31 03065717 d:Buildings d:ShortLeaseholdAssets 2024-01-01 2024-12-31 03065717 d:Buildings d:ShortLeaseholdAssets 2024-12-31 03065717 d:Buildings d:ShortLeaseholdAssets 2023-12-31 03065717 d:PlantMachinery 2024-01-01 2024-12-31 03065717 d:PlantMachinery 2024-12-31 03065717 d:PlantMachinery 2023-12-31 03065717 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03065717 d:MotorVehicles 2024-01-01 2024-12-31 03065717 d:MotorVehicles 2024-12-31 03065717 d:MotorVehicles 2023-12-31 03065717 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03065717 d:FurnitureFittings 2024-01-01 2024-12-31 03065717 d:FurnitureFittings 2024-12-31 03065717 d:FurnitureFittings 2023-12-31 03065717 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03065717 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03065717 d:CurrentFinancialInstruments 2024-12-31 03065717 d:CurrentFinancialInstruments 2023-12-31 03065717 d:Non-currentFinancialInstruments 2024-12-31 03065717 d:Non-currentFinancialInstruments 2023-12-31 03065717 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 03065717 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 03065717 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 03065717 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 03065717 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-12-31 03065717 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-12-31 03065717 d:ShareCapital 2024-12-31 03065717 d:ShareCapital 2023-12-31 03065717 d:CapitalRedemptionReserve 2024-12-31 03065717 d:CapitalRedemptionReserve 2023-12-31 03065717 d:RetainedEarningsAccumulatedLosses 2024-12-31 03065717 d:RetainedEarningsAccumulatedLosses 2023-12-31 03065717 c:FRS102 2024-01-01 2024-12-31 03065717 c:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 03065717 c:FullAccounts 2024-01-01 2024-12-31 03065717 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 03065717 6 2024-01-01 2024-12-31 03065717 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure
Company registration number: 03065717







UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024


FLOWERVISION LIMITED






































img39d3.png                        

 


FLOWERVISION LIMITED
 


 
COMPANY INFORMATION


Directors
R. J. J. Vrolijk 
J. C. F. Knapp (appointed 3 September 2024)




Registered number
03065717



Registered office
Vine Nurseries
Spout Lane

Staines-Upon-Thames

Middlesex

TW19 6BN




Accountants
Menzies LLP
Chartered Accountants

Ascombe House

5 The Crescent

Leatherhead

Surrey

KT22 8DY





 


FLOWERVISION LIMITED
 



CONTENTS



Page
Statement of Financial Position
1 - 2
Notes to the Financial Statements
3 - 11


 


FLOWERVISION LIMITED
REGISTERED NUMBER:03065717



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
265,041
265,376

Investments
 5 
-
45,303

  
265,041
310,679

Current assets
  

Stocks
  
94,614
85,529

Debtors: amounts falling due within one year
 6 
606,532
572,960

Cash at bank and in hand
  
24,307
19,333

  
725,453
677,822

Creditors: amounts falling due within one year
 7 
(1,161,686)
(988,590)

Net current liabilities
  
 
 
(436,233)
 
 
(310,768)

Total assets less current liabilities
  
(171,192)
(89)

Creditors: amounts falling due after more than one year
 8 
(75,000)
(175,000)

Provisions for liabilities
  

Deferred tax
  
(34,470)
-

  
 
 
(34,470)
 
 
-

Net liabilities
  
(280,662)
(175,089)


Capital and reserves
  

Allotted, called up and fully paid share capital
  
1,020
1,020

Capital redemption reserve
  
980
980

Profit and loss account
  
(282,662)
(177,089)

  
(280,662)
(175,089)


Page 1

 


FLOWERVISION LIMITED
REGISTERED NUMBER:03065717


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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 statement of income and retained earnings 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 by: 


R. J. J. Vrolijk
Director

Date: 6 May 2025

The notes on pages 3 to 11 form part of these financial statements.

Page 2

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

The entity is a private company limited by shares and incorporated in England and Wales. The trading address and the registered office address are disclosed on the company information page. 
The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

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 FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Associates and joint ventures

Associates and Joint Ventures are held at cost less impairment.

 
2.3

Going concern

As at 31 December 2024 the statement of financial position reports net liabilities of £280,662  (2023: 175,089 ) and is reliant upon the continued financial support of the company bankers and its parent company. 
Whilst some uncertainties still exist and these may cast doubt on the company’s ability to continue as a going concern, the directors believe that the actions they have taken should enable it to continue in operational existence for at least 12 months from the approval of these accounts.

 
2.4

Revenue

Revenue is generated through sale and distribution of goods within the flower import industry. Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received, or receivable, for the sale of flowers and related products, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the company has transferred the significant risks and rewards of ownership to the buyer;
the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Page 3

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.5

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis and a straight line basis for motor vehicles.

Depreciation is provided on the following basis:

Leasehold property
-
Over the term of the lease
Plant and machinery
-
10% reducing balance
Motor vehicles
-
25% on cost
Fixtures and fittings
-
25% reducing balance

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.

 
2.6

Valuation of investments

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

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.

At each reporting date, stocks are assessed for impairment. If stock is 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.

Page 4

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

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.

 
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

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
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.

 
2.12

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 5

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.13

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 reporting 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.



3.


Employees

The average monthly number of employees, including directors, during the year was 23 (2023 - 27).

Page 6

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
80,877
722,689
202,682
334,555
1,340,803


Additions
47,546
-
-
7,513
55,059


Disposals
-
(24,990)
(11,016)
-
(36,006)


Transfers between classes
57,506
6,290
-
(63,796)
-



At 31 December 2024

185,929
703,989
191,666
278,272
1,359,856



Depreciation


At 1 January 2024
80,877
534,679
181,974
277,897
1,075,427


Charge for the year
8,417
17,076
7,500
2,789
35,782


Disposals
-
(5,378)
(11,016)
-
(16,394)


Transfers between classes
14,376
1,573
-
(15,949)
-



At 31 December 2024

103,670
547,950
178,458
264,737
1,094,815



Net book value



At 31 December 2024
82,259
156,039
13,208
13,535
265,041



At 31 December 2023
-
188,010
20,708
56,658
265,376

Page 7

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

5.


Fixed asset investments





Investment in joint ventures

£



Cost or valuation


At 1 January 2024
67,980



At 31 December 2024

67,980



Impairment


At 1 January 2024
22,677


Charge for the period
45,303



At 31 December 2024

67,980



Net book value



At 31 December 2024
-



At 31 December 2023
45,303


6.


Debtors

2024
2023
£
£


Trade debtors
369,882
394,284

Amounts owed by group undertakings
180,000
130,000

Amounts owed by associated undertakings
-
2,929

Other debtors
4,565
11,028

Prepayments and accrued income
44,243
33,837

Tax recoverable
7,842
882

606,532
572,960


Page 8

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank overdrafts
194,192
271,687

Bank loans
100,000
100,000

Trade creditors
222,602
129,499

Amounts owed to group undertakings
82,121
57,621

Corporation tax
2,635
-

Other taxation and social security
396,473
395,624

Obligations under finance lease and hire purchase contracts
-
3,979

Other creditors
19,750
15,357

Accruals and deferred income
143,913
14,823

1,161,686
988,590



8.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
75,000
175,000

75,000
175,000


Page 9

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
100,000
100,000


100,000
100,000

Amounts falling due 1-2 years

Bank loans
75,000
175,000


75,000
175,000



175,000
275,000


Bank loans disclosed above are secured by a fixed and floating charge over all of the company assets both current and future.


10.


Commitments under operating leases

At 31 December 2024 the company had future minimum lease payments under non-cancellable operating leases as follows:

2024
2023
£
£
Not later than 1 year

250,000

250,000

Later than 1 year and not later than 5 years

1,000,000

1,000,000

Later than 5 years

1,433,836

1,683,836

2,683,836

2,933,836



11.


Pension commitments

As at 31 December 2024 there were unpaid pension contributions of £933 (2023: £1,292).


12.


Controlling party

The company's ultimate parent undertaking is R.J.J. Vrolijk BV. The registered office for R.J.J. Vrolijk BV is Rembrandtweg 37, 2202 AT Noordwijk, Nederland, NL 8128.59.753.B.01.

Page 10

 


FLOWERVISION LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Transactions with the directors and related parties

As at 31 December 2024 the company owed £82,121 (2023: £57,621) to R.J.J. Vrolijk BV, its parent undertaking. There was no interest charged on this loan. 
As at 31 December 2024 the company was owed £180,000 (2023: £130,000) by an associated company.
At the beginning of the year the company was owed £2,612 (2023: £23,495) by the directors. During the year the directors made repayments of £2,612 (2023: £25,169) and received advances of £0 (2023: £0). As at 31 December 2024 the directors owed the company £0 (2023: £2,612). No interest was charged on these loans.
One of the directors has given personal guarantees in relation to the bank borrowings.

Page 11