Company registration number 10327070 (England and Wales)
Flexdane Limited
Unaudited financial statements
For the year ended 28 February 2025
Flexdane Limited
Contents
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
Flexdane Limited
Balance sheet
As at 28 February 2025
- 1 -
28 February 2025
29 February 2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
31,674
41,670
Investment property
4
16,529,159
17,535,392
Investments
5
100
-
0
16,560,933
17,577,062
Current assets
Stocks
590,243
553,998
Debtors
6
2,225,751
236,234
Cash at bank and in hand
290,983
190,493
3,106,977
980,725
Creditors: amounts falling due within one year
7
(8,270,886)
(6,273,778)
Net current liabilities
(5,163,909)
(5,293,053)
Total assets less current liabilities
11,397,024
12,284,009
Creditors: amounts falling due after more than one year
8
(8,395,790)
(9,188,264)
Net assets
3,001,234
3,095,745
Capital and reserves
Called up share capital
100
100
Non-distributable profits reserve
10
1,299,269
2,064,443
Distributable profit and loss reserves
1,701,865
1,031,202
Total equity
3,001,234
3,095,745
Flexdane Limited
Balance sheet (continued)
As at 28 February 2025
- 2 -

For the financial year ended 28 February 2025 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 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.

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 2 October 2025 and are signed on its behalf by:
Mrs A Dagnall
Director
Company registration number 10327070 (England and Wales)
Flexdane Limited
Statement of changes in equity
For the year ended 28 February 2025
- 3 -
Share capital
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
Balance at 1 March 2023
100
2,229,591
190,202
2,419,893
Year ended 29 February 2024:
Profit and total comprehensive income
-
(165,148)
841,000
675,852
Balance at 29 February 2024
100
2,064,443
1,031,202
3,095,745
Year ended 28 February 2025:
Loss and total comprehensive income
-
(765,174)
670,663
(94,511)
Balance at 28 February 2025
100
1,299,269
1,701,865
3,001,234
FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 4 -
1
Accounting policies
Company information

Flexdane Limited is a private company limited by shares incorporated in England and Wales. The registered office is Metal Works, Woodward Way, Atherton, Manchester, England, M46 9RU.

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 amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

Related party exemption

 

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

1.2
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

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 despatch 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.

Rental income

 

Turnover represents rental income receivable in the year.

1.3
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.

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:

Fixtures and fittings
20% straight line basis
FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements (continued)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 5 -

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.

1.4
Investment properties

Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Financial instruments

Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements (continued)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 6 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
Employees

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

2025
2024
Number
Number
Total
0
0
FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements (continued)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 7 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 March 2024 and 28 February 2025
50,000
Depreciation and impairment
At 1 March 2024
8,330
Depreciation charged in the year
9,996
At 28 February 2025
18,326
Carrying amount
At 28 February 2025
31,674
At 29 February 2024
41,670
4
Investment property
2025
£
Fair value
At 1 March 2024
17,535,392
Additions
14,000
Revaluations
(1,020,233)
At 28 February 2025
16,529,159

Investment property comprises £16,529,159. The fair value of the investment property has been arrived at on the basis of a valuation carried out at March 2025 by the Directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
100
-
0
FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements (continued)
FOR THE YEAR ENDED 28 FEBRUARY 2025
5
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 March 2024
-
Additions
100
At 28 February 2025
100
Carrying amount
At 28 February 2025
100
At 29 February 2024
-
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
82,359
78,440
Other debtors
260,992
157,794
343,351
236,234
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
1,882,400
-
0
Total debtors
2,225,751
236,234
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
1,991,019
800,000
Trade creditors
66,390
92,759
Amounts owed to group undertakings
119,231
5,292,930
Taxation and social security
22,287
14,559
Other creditors
6,071,959
73,530
8,270,886
6,273,778
FLEXDANE LIMITED
Flexdane Limited
Notes to the financial statements (continued)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 9 -
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
8,395,790
9,188,264
9
Secured Debts

The following secured debts are included within creditors:

 

The bank loans are secured by way of fixed and floating charge over stock and investment property held by the company.

10
Non-distributable profits reserve
2025
2024
£
£
At the beginning of the year
2,064,443
2,229,591
Non distributable profits in the year
(765,174)
(165,148)
At the end of the year
1,299,269
2,064,443
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Companies under common control

Sales were received from companies under common control of £82,046 (2024 - £83,447) in the period.

 

At the period end, loan balances owed from the company to connected parties amounted to £5,126,447 (2024 - £5,181,725).

2025-02-282024-03-01falsefalsefalse02 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Tom ClayMr Peter Allan ClayMrs Anna Dagnall103270702024-03-012025-02-28103270702025-02-28103270702024-02-2910327070core:OtherPropertyPlantEquipment2025-02-2810327070core:OtherPropertyPlantEquipment2024-02-2910327070core:CurrentFinancialInstrumentscore:WithinOneYear2025-02-2810327070core:CurrentFinancialInstrumentscore:WithinOneYear2024-02-2910327070core:ShareCapital2025-02-2810327070core:ShareCapital2024-02-2910327070core:FurtherSpecificReserve1ComponentTotalEquity2025-02-2810327070core:FurtherSpecificReserve1ComponentTotalEquity2024-02-2910327070core:RetainedEarningsAccumulatedLosses2025-02-2810327070core:RetainedEarningsAccumulatedLosses2024-02-2910327070core:ShareCapital2023-02-2810327070core:FurtherSpecificReserve1ComponentTotalEquity2023-02-2810327070core:RetainedEarningsAccumulatedLosses2023-02-2810327070bus:Director32024-03-012025-02-2810327070core:RetainedEarningsAccumulatedLosses2023-03-012024-02-29103270702023-03-012024-02-2910327070core:RetainedEarningsAccumulatedLosses2024-03-012025-02-2810327070core:FurnitureFittings2024-03-012025-02-2810327070core:OtherPropertyPlantEquipment2024-02-2910327070core:OtherPropertyPlantEquipment2024-03-012025-02-28103270702024-02-2910327070core:CurrentFinancialInstruments2025-02-2810327070core:CurrentFinancialInstruments2024-02-2910327070core:WithinOneYear2025-02-2810327070core:WithinOneYear2024-02-2910327070core:AfterOneYear2025-02-2810327070core:AfterOneYear2024-02-2910327070core:Non-currentFinancialInstruments2025-02-2810327070core:Non-currentFinancialInstruments2024-02-2910327070bus:PrivateLimitedCompanyLtd2024-03-012025-02-2810327070bus:SmallCompaniesRegimeForAccounts2024-03-012025-02-2810327070bus:FRS1022024-03-012025-02-2810327070bus:AuditExemptWithAccountantsReport2024-03-012025-02-2810327070bus:Director12024-03-012025-02-2810327070bus:Director22024-03-012025-02-2810327070bus:FullAccounts2024-03-012025-02-28xbrli:purexbrli:sharesiso4217:GBP