Flowstate Projects Ltd 16462706 false 2025-05-20 2026-05-31 2026-05-31 The principal activity of the company is Management consultancy Digita Accounts Production Advanced 6.30.9574.0 true 16462706 2025-05-20 2026-05-31 16462706 2026-05-31 16462706 core:CurrentFinancialInstruments 2026-05-31 16462706 core:CurrentFinancialInstruments core:WithinOneYear 2026-05-31 16462706 core:FurnitureFittingsToolsEquipment 2026-05-31 16462706 bus:SmallEntities 2025-05-20 2026-05-31 16462706 bus:AuditExemptWithAccountantsReport 2025-05-20 2026-05-31 16462706 bus:FilletedAccounts 2025-05-20 2026-05-31 16462706 bus:SmallCompaniesRegimeForAccounts 2025-05-20 2026-05-31 16462706 bus:RegisteredOffice 2025-05-20 2026-05-31 16462706 bus:Director1 2025-05-20 2026-05-31 16462706 bus:PrivateLimitedCompanyLtd 2025-05-20 2026-05-31 16462706 bus:Agent1 2025-05-20 2026-05-31 16462706 core:FurnitureFittingsToolsEquipment 2025-05-20 2026-05-31 16462706 core:OfficeEquipment 2025-05-20 2026-05-31 16462706 core:KeyManagementPersonnel 2025-05-20 2026-05-31 16462706 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-05-20 2026-05-31 16462706 countries:EnglandWales 2025-05-20 2026-05-31 iso4217:GBP xbrli:pure

Registration number: 16462706

Flowstate Projects Ltd

Unaudited Filleted Financial Statements

for the Period from 20 May 2025 to 31 May 2026

 

Flowstate Projects Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Flowstate Projects Ltd

Company Information

Director

Miss Sally Anne Cartmell

Registered office

483 Green Lanes
London
England
N13 4BS

Accountants

R M Willgoose
Chartered AccountantChestnut End
Leddington
Ledbury
Herefordshire
HR8 2LG

 

Flowstate Projects Ltd

(Registration number: 16462706)
Balance Sheet as at 31 May 2026

Note

31 May
2026
£

Fixed assets

 

Tangible assets

4

2,431

Current assets

 

Debtors

5

11,601

Cash at bank and in hand

 

12,887

 

24,488

Creditors: Amounts falling due within one year

6

(15,494)

Net current assets

 

8,994

Total assets less current liabilities

 

11,425

Provisions for liabilities

(488)

Net assets

 

10,937

Capital and reserves

 

Called up share capital

5

Retained earnings

10,932

Shareholders' funds

 

10,937

For the financial period ending 31 May 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 10 July 2026
 

.........................................
Miss Sally Anne Cartmell
Director

 

Flowstate Projects Ltd

Notes to the Unaudited Financial Statements for the Period from 20 May 2025 to 31 May 2026

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
483 Green Lanes
London
N13 4BS
England

The principal place of business is:
15 Pump Street
Malvern
Worcestershire
WR14 4LU

These financial statements were authorised for issue by the director on 10 July 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 financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These 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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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 taxable income.

 

Flowstate Projects Ltd

Notes to the Unaudited Financial Statements for the Period from 20 May 2025 to 31 May 2026

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Furniture, fittings and equipment

20% reducing balance basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Flowstate Projects Ltd

Notes to the Unaudited Financial Statements for the Period from 20 May 2025 to 31 May 2026

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the period, was 1.

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

Additions

3,039

3,039

At 31 May 2026

3,039

3,039

Depreciation

Charge for the period

608

608

At 31 May 2026

608

608

Carrying amount

At 31 May 2026

2,431

2,431

 

Flowstate Projects Ltd

Notes to the Unaudited Financial Statements for the Period from 20 May 2025 to 31 May 2026

5

Debtors

Current

31 May
2026
£

Trade debtors

10,800

Prepayments

675

Other debtors

126

 

11,601

 

Flowstate Projects Ltd

Notes to the Unaudited Financial Statements for the Period from 20 May 2025 to 31 May 2026

6

Creditors

Creditors: amounts falling due within one year

31 May
2026
£

Due within one year

Taxation and social security

12,905

Accruals and deferred income

1,100

Other creditors

1,489

15,494

7

Dividends

31 May
2026

£

Interim dividend of £7,820.00 per ordinary share

39,100

 

8

Related party transactions

Key management personnel

Miss Sally Anne Cartmell (Director)

Summary of transactions with key management

The company owed £1,489 to the director at the financial period end in respect of expenses paid on behalf of the company.

No interest is payable and there are no terms as to repayment.


 

Director's remuneration

The director's remuneration for the period was as follows:

2026
£

Remuneration

15,455

Contributions paid to money purchase schemes

18,800

34,255