Company registration number 14726589 (England and Wales)
ETHEREALFLO LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
ETHEREALFLO LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
ETHEREALFLO LTD
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
3,406
4,257
Tangible assets
4
30,946
33,583
34,352
37,840
Current assets
Debtors
5
552
-
0
Cash at bank and in hand
16,810
18,416
17,362
18,416
Creditors: amounts falling due within one year
6
(47,988)
(39,991)
Net current liabilities
(30,626)
(21,575)
Total assets less current liabilities
3,726
16,265
Creditors: amounts falling due after more than one year
7
(18,878)
(24,641)
Net liabilities
(15,152)
(8,376)
Capital and reserves
Called up share capital
8
5
5
Profit and loss reserves
(15,157)
(8,381)
Total equity
(15,152)
(8,376)
ETHEREALFLO LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he 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 Companies Act 2006 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 with FRS 102 Section 1A.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 18 August 2025 and are signed on its behalf by:
Mrs E Dainton-Steyn
Director
Company registration number 14726589 (England and Wales)
ETHEREALFLO LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Etherealflo Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 18 Chiminage Close, Marlborough, Wiltshire, SN8 1BW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on a going concern basis assuming the continued support of the directors.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recover able.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 6 years.

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

ETHEREALFLO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
6 years straight line
Fixtures and fittings
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.

ETHEREALFLO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future paymen ts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. A m ounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

ETHEREALFLO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
2
2
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
5,109
Amortisation and impairment
At 1 April 2024
852
Amortisation charged for the year
851
At 31 March 2025
1,703
Carrying amount
At 31 March 2025
3,406
At 31 March 2024
4,257
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024
24,146
16,828
40,974
Additions
5,706
-
0
5,706
At 31 March 2025
29,852
16,828
46,680
Depreciation and impairment
At 1 April 2024
4,026
3,365
7,391
Depreciation charged in the year
4,977
3,366
8,343
At 31 March 2025
9,003
6,731
15,734
Carrying amount
At 31 March 2025
20,849
10,097
30,946
At 31 March 2024
20,120
13,463
33,583
ETHEREALFLO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
552
-
0
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
5,321
-
0
Taxation and social security
4,980
3,386
Other creditors
37,687
36,605
47,988
39,991
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
18,878
24,641
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 5p each
100
100
5
5
2025-03-31 2024-04-01 false false false 18 August 2025 CCH Software CCH Accounts Production 2025.200 No description of principal activity Mrs E Dainton-Steyn Ms A Trevenen De Pearsall Harrisson 14726589 2024-04-01 2025-03-31 14726589 2025-03-31 14726589 2024-03-31 14726589 core:NetGoodwill 2025-03-31 14726589 core:NetGoodwill 2024-03-31 14726589 core:LandBuildings 2025-03-31 14726589 core:OtherPropertyPlantEquipment 2025-03-31 14726589 core:LandBuildings 2024-03-31 14726589 core:OtherPropertyPlantEquipment 2024-03-31 14726589 core:ShareCapital 2025-03-31 14726589 core:ShareCapital 2024-03-31 14726589 core:RetainedEarningsAccumulatedLosses 2025-03-31 14726589 core:RetainedEarningsAccumulatedLosses 2024-03-31 14726589 core:ShareCapitalOrdinaryShareClass1 2025-03-31 14726589 core:ShareCapitalOrdinaryShareClass1 2024-03-31 14726589 bus:Director1 2024-04-01 2025-03-31 14726589 core:Goodwill 2024-04-01 2025-03-31 14726589 core:LeaseholdImprovements 2024-04-01 2025-03-31 14726589 core:FurnitureFittings 2024-04-01 2025-03-31 14726589 2023-03-13 2024-03-31 14726589 core:NetGoodwill 2024-03-31 14726589 core:NetGoodwill 2024-04-01 2025-03-31 14726589 core:LandBuildings 2024-03-31 14726589 core:OtherPropertyPlantEquipment 2024-03-31 14726589 2024-03-31 14726589 core:LandBuildings 2024-04-01 2025-03-31 14726589 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 14726589 core:WithinOneYear 2025-03-31 14726589 core:WithinOneYear 2024-03-31 14726589 core:CurrentFinancialInstruments 2025-03-31 14726589 core:CurrentFinancialInstruments 2024-03-31 14726589 core:Non-currentFinancialInstruments 2025-03-31 14726589 core:Non-currentFinancialInstruments 2024-03-31 14726589 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 14726589 bus:OrdinaryShareClass1 2025-03-31 14726589 bus:OrdinaryShareClass1 2024-03-31 14726589 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 14726589 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 14726589 bus:FRS102 2024-04-01 2025-03-31 14726589 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 14726589 bus:Director2 2024-04-01 2025-03-31 14726589 bus:FullAccounts 2024-04-01 2025-03-31 xbrli:pure xbrli:shares iso4217:GBP