ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-05-312022-05-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.true2021-06-01falseSale and rental of artifical flowers45true 09583490 2021-06-01 2022-05-31 09583490 2020-06-01 2021-05-31 09583490 2022-05-31 09583490 2021-05-31 09583490 c:Director1 2021-06-01 2022-05-31 09583490 d:MotorVehicles 2021-06-01 2022-05-31 09583490 d:MotorVehicles 2022-05-31 09583490 d:MotorVehicles 2021-05-31 09583490 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-06-01 2022-05-31 09583490 d:FurnitureFittings 2021-06-01 2022-05-31 09583490 d:FurnitureFittings 2022-05-31 09583490 d:FurnitureFittings 2021-05-31 09583490 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-06-01 2022-05-31 09583490 d:ComputerEquipment 2021-06-01 2022-05-31 09583490 d:ComputerEquipment 2022-05-31 09583490 d:ComputerEquipment 2021-05-31 09583490 d:ComputerEquipment d:OwnedOrFreeholdAssets 2021-06-01 2022-05-31 09583490 d:OtherPropertyPlantEquipment 2021-06-01 2022-05-31 09583490 d:OtherPropertyPlantEquipment 2022-05-31 09583490 d:OtherPropertyPlantEquipment 2021-05-31 09583490 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2021-06-01 2022-05-31 09583490 d:OwnedOrFreeholdAssets 2021-06-01 2022-05-31 09583490 d:CopyrightsPatentsTrademarksServiceOperatingRights 2022-05-31 09583490 d:CopyrightsPatentsTrademarksServiceOperatingRights 2021-05-31 09583490 d:CurrentFinancialInstruments 2022-05-31 09583490 d:CurrentFinancialInstruments 2021-05-31 09583490 d:CurrentFinancialInstruments d:WithinOneYear 2022-05-31 09583490 d:CurrentFinancialInstruments d:WithinOneYear 2021-05-31 09583490 d:ShareCapital 2022-05-31 09583490 d:ShareCapital 2021-05-31 09583490 d:RetainedEarningsAccumulatedLosses 2022-05-31 09583490 d:RetainedEarningsAccumulatedLosses 2021-05-31 09583490 c:FRS102 2021-06-01 2022-05-31 09583490 c:AuditExempt-NoAccountantsReport 2021-06-01 2022-05-31 09583490 c:FullAccounts 2021-06-01 2022-05-31 09583490 c:PrivateLimitedCompanyLtd 2021-06-01 2022-05-31 09583490 d:WithinOneYear 2022-05-31 09583490 d:WithinOneYear 2021-05-31 09583490 2 2021-06-01 2022-05-31 iso4217:GBP xbrli:pure

Registered number: 09583490









FLOWER BEE LTD







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MAY 2022

 
FLOWER BEE LTD
REGISTERED NUMBER: 09583490

BALANCE SHEET
AS AT 31 MAY 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 6 
77,860
85,534

  
77,860
85,534

Current assets
  

Debtors: amounts falling due within one year
 7 
48,694
46,520

Cash at bank and in hand
 8 
32,221
30,309

  
80,915
76,829

Creditors: amounts falling due within one year
 9 
(45,652)
(84,586)

Net current assets/(liabilities)
  
 
 
35,263
 
 
(7,757)

Total assets less current liabilities
  
113,123
77,777

Provisions for liabilities
  

Deferred tax
  
(14,793)
(20,356)

  
 
 
(14,793)
 
 
(20,356)

Net assets
  
98,330
57,421


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
98,230
57,321

  
98,330
57,421


Page 1

 
FLOWER BEE LTD
REGISTERED NUMBER: 09583490
    
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2022

The Director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The Director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




K E Brewer
Director

Date: 13 February 2023

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

1.


General information

Flower Bee Ltd is a company limited by shares and incorporated in England & Wales under the Companies Act 2006. The address of the registered office is given on the company information page. The nature of the Company's operations and its principal activities are set out in the Directors’ report.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Therefore, the director has adopted the going concern basis of accounting in preparing the financial statements.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Profit and Loss Account in the same period as the related expenditure.

Page 3

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

2.Accounting policies (continued)

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Current and deferred taxation

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.7

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.8

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

2.Accounting policies (continued)


2.8
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, .

Depreciation is provided on the following basis:

Motor vehicles
-
25% Reducing Balance
Fixtures and fittings
-
25% Reducing Balance
Computer equipment
-
3 Years Straight Line
Other fixed assets
-
5 Years Straight Line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.11

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.12

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

Page 5

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. The nature of estimation means the actual outcomes could differ from those estimates.


4.


Employees

The average monthly number of employees, including directors, during the year was 4 (2021 - 5).


5.


Intangible assets




Franchise

£



Cost


At 1 June 2021
35,840



At 31 May 2022

35,840



Amortisation


At 1 June 2021
35,840



At 31 May 2022

35,840



Net book value



At 31 May 2022
-



At 31 May 2021
-



Page 6

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

6.


Tangible fixed assets





Motor vehicles
Fixtures and fittings
Computer equipment
Other fixed assets
Total

£
£
£
£
£



Cost or valuation


At 1 June 2021
70,481
4,943
4,543
219,047
299,014


Additions
-
-
982
32,615
33,597


Disposals
-
-
-
(45,389)
(45,389)



At 31 May 2022

70,481
4,943
5,525
206,273
287,222



Depreciation


At 1 June 2021
38,750
2,687
4,317
167,726
213,480


Charge for the year on owned assets
7,933
564
654
32,120
41,271


Disposals
-
-
-
(45,389)
(45,389)



At 31 May 2022

46,683
3,251
4,971
154,457
209,362



Net book value



At 31 May 2022
23,798
1,692
554
51,816
77,860



At 31 May 2021
31,731
2,256
226
51,321
85,534


7.


Debtors

2022
2021
£
£


Trade debtors
44,716
42,173

Other debtors
2,201
2,201

Prepayments and accrued income
1,777
2,146

48,694
46,520


Page 7

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022

8.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
32,221
30,309

32,221
30,309



9.


Creditors: Amounts falling due within one year

2022
2021
£
£

Trade creditors
4,449
5,757

Corporation tax
9,127
-

Other taxation and social security
8,606
12,726

Other creditors
12,086
57,543

Accruals and deferred income
11,384
8,560

45,652
84,586



10.


Commitments under operating leases

At 31 May 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
3,928
3,928

3,928
3,928


11.


Related party transactions

Other creditors includes a loan from the director of £12,086 (2021: £57,543). Which is interest free and repayable on demand.

 
Page 8