| FLOWN Ltd |
| Registered number: |
12516728 |
| Balance Sheet |
| as at 30 June 2026 |
|
| Notes |
|
|
2026 |
|
|
2025 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
10,197 |
|
|
10,778 |
|
| Current assets |
| Debtors |
4 |
|
5,852 |
|
|
32,981 |
| Cash at bank and in hand |
|
|
91,090 |
|
|
270,583 |
|
|
|
96,942 |
|
|
303,564 |
|
| Creditors: amounts falling due within one year |
5 |
|
(310,554) |
|
|
(299,939) |
|
| Net current (liabilities)/assets |
|
|
|
(213,612) |
|
|
3,625 |
|
| Total assets less current liabilities |
|
|
|
(203,415) |
|
|
14,403 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(35,064) |
|
|
- |
|
|
|
| Net (liabilities)/assets |
|
|
|
(238,479) |
|
|
14,403 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
2 |
|
|
2 |
| Share premium |
|
|
|
5,309,014 |
|
|
5,092,258 |
| Profit and loss account |
|
|
|
(5,547,495) |
|
|
(5,077,857) |
|
| Shareholders' funds |
|
|
|
(238,479) |
|
|
14,403 |
|
|
|
|
|
|
|
|
| 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 accounts are prepared on a going concern basis. Management expects that a post-period capital injection, coupled with cost reductions and a strong B2B pipeline, ensures adequate operational resources exist for the foreseeable future. |
| The members have 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. The profit and loss account has not been delivered to the Registrar of Companies. |
|
| A Navarro |
| Director |
| Approved by the board on 24 September 2026 |
|
| FLOWN Ltd |
| Notes to the Accounts |
| for the year ended 30 June 2026 |
|
|
| 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). |
|
|
Going Concern |
|
The financial statements have been prepared on a going concern basis, supported by a post-period investment of £256,470, reduced operational costs, and a robust B2B commercial pipeline. Management expects the company to have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements. |
|
|
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. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
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, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant and machinery |
over 4 years reducing balance |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
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, 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. |
|
|
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. |
|
|
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. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2026 |
|
2025 |
| Number |
Number |
|
|
Average number of persons employed by the company |
8 |
|
13 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery etc |
| £ |
|
Cost |
|
At 1 July 2025 |
22,636 |
|
Additions |
2,260 |
|
At 30 June 2026 |
24,896 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 July 2025 |
11,858 |
|
Charge for the year |
2,841 |
|
At 30 June 2026 |
14,699 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 30 June 2026 |
10,197 |
|
At 30 June 2025 |
10,778 |
|
|
| 4 |
Debtors |
2026 |
|
2025 |
| £ |
£ |
|
|
Trade debtors |
675 |
|
12,182 |
|
Prepayments |
|
|
|
|
4,537 |
|
20,799 |
|
VAT |
|
|
|
|
640 |
|
- |
|
|
|
|
|
|
5,852 |
|
32,981 |
|
|
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2026 |
|
2025 |
| £ |
£ |
|
|
Bank loans and overdrafts |
34,268 |
|
- |
|
Trade creditors |
34,399 |
|
35,202 |
|
Taxation and social security costs |
23,993 |
|
16,984 |
|
Director's loan |
51,171 |
|
47,852 |
|
Income in Advance |
160,140 |
|
180,221 |
|
Accruals |
4,223 |
|
97 |
|
Other creditors |
2,360 |
|
19,583 |
|
|
|
|
|
|
310,554 |
|
299,939 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2026 |
|
2025 |
| £ |
£ |
|
|
Bank loans |
35,064 |
|
- |
|
|
|
|
|
|
|
|
|
|
| 7 |
Events after the reporting date |
|
|
On 31 July 2026, the company raised £256,470 from an investor. The funding provides additional working capital and supports the company's growth plans. This is a non-adjusting event after the reporting date and no adjustment has been made to the financial statements for the year ended 30 June 2026. |
|
|
| 8 |
Related party transactions |
|
|
At the balance sheet date, the company had an outstanding financing advance with YouLend Limited. The initial total amount repayable under this facility, including a fixed fee, was £72,337, of which £3,005 was repaid during the period. This facility is fully supported by a personal guarantee provided by a director of the company. At 30 June 2026, the maximum exposure under this guarantee was £69,332. No consideration was paid to the director for providing this guarantee. |
|
|
| 9 |
Other information |
|
|
FLOWN Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
9th Floor |
|
107 Cheapside |
|
London |
|
EC2V 6DN |