Fruitvale Farm Ltd NI671704 false 2024-10-01 2025-09-30 2025-09-30 The principal activity of the company is the wholesale of eggs. Digita Accounts Production Advanced 6.30.9574.0 true NI671704 2024-10-01 2025-09-30 NI671704 2025-09-30 NI671704 bus:OrdinaryShareClass1 2025-09-30 NI671704 core:CurrentFinancialInstruments 2025-09-30 NI671704 core:CurrentFinancialInstruments core:WithinOneYear 2025-09-30 NI671704 core:FurnitureFittings 2025-09-30 NI671704 core:MotorVehicles 2025-09-30 NI671704 core:OfficeEquipment 2025-09-30 NI671704 core:PlantMachinery 2025-09-30 NI671704 bus:SmallEntities 2024-10-01 2025-09-30 NI671704 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 NI671704 bus:FilletedAccounts 2024-10-01 2025-09-30 NI671704 bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 NI671704 bus:RegisteredOffice 2024-10-01 2025-09-30 NI671704 bus:Director1 2024-10-01 2025-09-30 NI671704 bus:Director2 2024-10-01 2025-09-30 NI671704 bus:OrdinaryShareClass1 2024-10-01 2025-09-30 NI671704 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 NI671704 bus:Agent1 2024-10-01 2025-09-30 NI671704 core:ComputerSoftware 2024-10-01 2025-09-30 NI671704 core:Goodwill 2024-10-01 2025-09-30 NI671704 core:IntangibleAssetsOtherThanGoodwill 2024-10-01 2025-09-30 NI671704 core:FurnitureFittings 2024-10-01 2025-09-30 NI671704 core:MotorVehicles 2024-10-01 2025-09-30 NI671704 core:OfficeEquipment 2024-10-01 2025-09-30 NI671704 core:PlantMachinery 2024-10-01 2025-09-30 NI671704 core:Vehicles 2024-10-01 2025-09-30 NI671704 countries:NorthernIreland 2024-10-01 2025-09-30 NI671704 2024-09-30 NI671704 core:FurnitureFittings 2024-09-30 NI671704 core:MotorVehicles 2024-09-30 NI671704 core:OfficeEquipment 2024-09-30 NI671704 core:PlantMachinery 2024-09-30 NI671704 2023-10-01 2024-09-30 NI671704 2024-09-30 NI671704 bus:OrdinaryShareClass1 2024-09-30 NI671704 core:CurrentFinancialInstruments 2024-09-30 NI671704 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 NI671704 core:FurnitureFittings 2024-09-30 NI671704 core:MotorVehicles 2024-09-30 NI671704 core:OfficeEquipment 2024-09-30 NI671704 core:PlantMachinery 2024-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI671704

Fruitvale Farm Ltd

Unaudited Filleted Abridged Financial Statements

for the Year Ended 30 September 2025

 

Fruitvale Farm Ltd

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 9

 

Fruitvale Farm Ltd

Company Information

Directors

Mr Denis Brankin

Mrs Claire Brankin

Registered office

26 Shore Road
Ballinderry
Lisburn
Co. Antrim
BT28 2LF

Bankers

Santander
34 Newry Street
Banbridge
Co. Down
BT32 3HA

Accountants

Kennedy & Co
Chartered Certified Accountants21 Kilmorey Street
Newry, Co Down
BT34 2DF

 

Fruitvale Farm Ltd

(Registration number: NI671704)
Abridged Balance Sheet as at 30 September 2025

Note

2025
£

(As restated)

2024
£

Fixed assets

 

Intangible assets

4

4,327

3,492

Tangible assets

5

121,333

136,429

 

125,660

139,921

Current assets

 

Stocks

23,867

33,653

Debtors

56,453

62,021

Cash at bank and in hand

 

114,292

153,410

 

194,612

249,084

Prepayments and accrued income

 

1,325

1,096

Creditors: Amounts falling due within one year

(132,124)

(231,009)

Net current assets

 

63,813

19,171

Total assets less current liabilities

 

189,473

159,092

Provisions for liabilities

(29,840)

(32,256)

Accruals and deferred income

 

(13,711)

(15,366)

Net assets

 

145,922

111,470

Capital and reserves

 

Called up share capital

6

100

100

Retained earnings

145,822

111,370

Shareholders' funds

 

145,922

111,470

 

Fruitvale Farm Ltd

(Registration number: NI671704)
Abridged Balance Sheet as at 30 September 2025

For the financial year ending 30 September 2025 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; and

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

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

The financial statements were approved and authorised by the Board on 23 June 2026 and signed on its behalf by:
 

.........................................

Mr Denis Brankin
Director

.........................................

Mrs Claire Brankin
Director

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is:
26 Shore Road
Ballinderry
Lisburn
Co. Antrim
BT28 2LF

These financial statements were authorised for issue by the Board on 23 June 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These abridged financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are presented in sterling which is the functional currency of the company.

All members have consented to the abridgement of these financial statements.

Revenue recognition

Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts. The policies adopted for the recognition of turnover are as follows:

Sale of goods

Turnover from the sale of eggs and of livestock is recognised when significant risks and rewards of ownership of the goods have transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This is usually on dispatch of the goods.


Interest receivable

Interest income is recognised using the effective interest method.

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the company will comply with conditions attaching to them and the grants will be received using the accrual model.

Tax

Current tax represents the amount of tax payable or receivable in respect of the taxable profit (or loss) for the current or past reporting periods. It is measured at the amount expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax represents the future tax consequences of transactions and events recognised in the financial statements of current and previous periods. It is recognised in respect of all timing differences, with certain exceptions. Timing differences are differences between taxable profits and total comprehensive income as stated in the financial statements that arise from the inclusion of income and expense in tax assessments in periods different from those in which they are recognised in the financial statements. 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 balance sheet date that are expected to apply to the reversal of timing differences. Deferred tax on revalued non-depreciable tangible fixed assets and investment properties is measured using the rates and allowances that apply to the sale of the asset.

Tangible assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

Asset class

Depreciation method and rate

Plant & Equipment

15% Reducing Balance

Motor Van

20% Reducing Balance

Office Equipment

25% Straight Line

Fixtures & Fittings

10% Reducing Balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised over five years.

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Intangible assets acquired seperately from a business are capitalised at cost and provision is made for any impairment.

Intangible assets are amortised on a straight line basis over their useful lives. The useful lives of intangible assets are as follows:

Asset class

Amortisation method and rate

Goodwill

20% Straight Line

Website

10% Straight Line

Computer Software

10% Straight Line

Trade debtors

Debtors with no stated interest rate and receivable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Stocks

Stocks are stated 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 stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.

Trade creditors

Creditors with no stated interest rate and payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Provisions

Provisions are recognised when the company has an obligation at the balance sheet date as a result of a past event, it is probable that an outflow of economic benefits will be required in settlement and the amount can be reliably estimated.

Leases

Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and the expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding lease liability using the effective interest method. The related obligations, net of future finance charges, are included in creditors.

Rentals payable and receivable under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease.

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

Defined contribution pension obligation

When employees have rendered service to the company, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.

The company operates a defined contribution plan for the benefit of its employees. Contributions are expensed as they become payable.

Impairment

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset’s cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2024 - 3).

4

Intangible assets

Total
£

Cost or valuation

At 1 October 2024

13,820

Additions acquired separately

3,963

At 30 September 2025

17,783

Amortisation

At 1 October 2024

10,328

Amortisation charge

3,128

At 30 September 2025

13,456

Carrying amount

At 30 September 2025

4,327

At 30 September 2024

3,492

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2024

16,144

138,357

3,690

50,143

208,334

Additions

7,349

243

-

-

7,592

At 30 September 2025

23,493

138,600

3,690

50,143

215,926

Depreciation

At 1 October 2024

3,693

54,867

3,317

10,029

71,906

Charge for the year

1,980

12,560

125

8,022

22,687

At 30 September 2025

5,673

67,427

3,442

18,051

94,593

Carrying amount

At 30 September 2025

17,820

71,173

248

32,092

121,333

At 30 September 2024

12,451

83,491

373

40,114

136,429

 

Fruitvale Farm Ltd

Notes to the Unaudited Abridged Financial Statements for the Year Ended 30 September 2025

6

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary Share Capital of £1 each

100

100

100

100

       

7

Transition to FRS 102

These are the first financial statements that comply with FRS 102 1A. The company transitioned to FRS 102 1A as at 1 October 2023.

This has affected the previously reported financial position and financial performance as follows:

As at 1 October 2023

As at 30 September 2024

£

£

Reconciliation of equity

Capital and reserves (as previously stated)

97,098

143,726

Deferred tax provision inserted

-

(32,256)

Capital and reserves (as restated)

97,098

111,470

2024

£

Reconciliation of profit for the year

Profit for the year (as previously stated)

96,628

Deferred tax charge

(32,256)

Profit (as restated)

64,372