| Brand Fusion International Limited |
| Registered number: |
04455736 |
| Balance Sheet |
| as at 28 February 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Intangible assets |
3 |
|
|
24,436 |
|
|
29,486 |
| Tangible assets |
4 |
|
|
37,896 |
|
|
44,694 |
|
|
|
|
62,332 |
|
|
74,180 |
|
| Current assets |
| Stocks |
|
|
3,668,920 |
|
|
3,008,135 |
| Debtors |
5 |
|
1,286,265 |
|
|
1,611,200 |
| Cash at bank and in hand |
|
|
271,693 |
|
|
563,281 |
|
|
|
5,226,878 |
|
|
5,182,616 |
|
| Creditors: amounts falling due within one year |
6 |
|
(1,627,819) |
|
|
(1,817,182) |
|
| Net current assets |
|
|
|
3,599,059 |
|
|
3,365,434 |
|
| Total assets less current liabilities |
|
|
|
3,661,391 |
|
|
3,439,614 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(5,760) |
|
|
(9,961) |
|
| Provisions for liabilities |
|
|
|
(807) |
|
|
(605) |
|
|
| Net assets |
|
|
|
3,654,824 |
|
|
3,429,048 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1 |
|
|
1 |
| Profit and loss account |
|
|
|
3,654,823 |
|
|
3,429,047 |
|
| Shareholder's funds |
|
|
|
3,654,824 |
|
|
3,429,048 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. |
|
|
|
|
| N D Freemantle |
| Director |
| Approved by the board on 7 October 2025 |
|
| Brand Fusion International Limited |
| Notes to the Accounts |
| for the year ended 28 February 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. |
|
|
Intangible fixed assets |
|
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant & equipment |
25% & 40% per annum on reducing balance |
|
Computer equipment |
40% per annum on reducing balance |
|
Software Licences |
33% & 50% on cost |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, where applicable, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method where applicable. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (i.e. liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Foreign currency translation |
|
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
18 |
|
18 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Intangible fixed assets |
£ |
|
Goodwill, Patents & Trade Marks : |
|
|
Cost |
|
At 1 March 2024 |
641,627 |
|
At 28 February 2025 |
641,627 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 March 2024 |
612,141 |
|
Provided during the year |
5,050 |
|
At 28 February 2025 |
617,191 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 28 February 2025 |
24,436 |
|
At 29 February 2024 |
29,486 |
|
|
|
|
|
|
|
|
|
|
Patents & trade marks are not amortised.
Goodwill acquired prior to 1st March 2016 is being amortised at the rate of 5% per annum on cost over an expected useful life of 20 years. |
|
|
| 4 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery etc |
| £ |
|
Cost |
|
At 1 March 2024 |
231,284 |
|
Additions |
9,929 |
|
At 28 February 2025 |
241,213 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 March 2024 |
186,590 |
|
Charge for the year |
16,727 |
|
At 28 February 2025 |
203,317 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 28 February 2025 |
37,896 |
|
At 29 February 2024 |
44,694 |
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
1,257,352 |
|
1,603,729 |
|
Other debtors |
28,913 |
|
7,471 |
|
|
|
|
|
|
1,286,265 |
|
1,611,200 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Obligations under finance lease and hire purchase contracts |
4,596 |
|
4,596 |
|
Trade creditors |
1,121,931 |
|
1,159,379 |
|
Taxes and social security costs |
238,529 |
|
321,253 |
|
Other creditors |
262,763 |
|
331,954 |
|
|
|
|
|
|
1,627,819 |
|
1,817,182 |
|
|
|
|
|
|
|
|
|
|
Other creditors include a Directors Loan Account (N D Freemantle) with a capital balance of £76,697 as at 28th February 2025, (£120,163 as at 29th February 2024). There is no formal arrangement to repay the loan and no interest has been paid or accrued on this loan during the year.
During the year, a formal private loan that had been arranged with a capital balance of £150,000 commencing on the 5th January 2024, matured on the 5th December 2024 when the whole capital sum, less any monthly payments on account, was repaid plus interest calculated at 8% on the daily outstanding balance.
During the year, a new formal private loan was arranged with a capital balance of £150,000 commencing on the 1st January 2025 for an indefinite period but repayable in full on three months notice. The terms are for payment of interest only which is paid in arrears at the end of each calender quarter at an annual rate of 8% (subject to periodical review).
Other creditors also include -
Monies owing to Barclays Bank plc at any time are secured on all company assets. In addition, personal guarantees have been given to Barclays Bank plc by N D Freemantle (a director and sole shareholder) in respect of liabilities to the bank. |
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Obligations under finance lease and hire purchase contracts |
5,760 |
|
9,961 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Other financial commitments |
2025 |
|
2024 |
| £ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
687,000 |
|
858,750 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Other information |
|
|
Brand Fusion International Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
Station House |
|
Station Road |
|
Betchworth |
|
Surrey |
|
RH3 7BZ |