ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-05-312017-05-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetruerenting and leasing artificial flower displaysfalse2016-06-01 09583490 2016-06-01 2017-05-31 09583490 2015-05-11 2016-05-31 09583490 2017-05-31 09583490 2016-05-31 09583490 c:Director1 2016-06-01 2017-05-31 09583490 d:MotorVehicles 2016-06-01 2017-05-31 09583490 d:MotorVehicles 2017-05-31 09583490 d:MotorVehicles 2016-05-31 09583490 d:MotorVehicles d:OwnedOrFreeholdAssets 2016-06-01 2017-05-31 09583490 d:FurnitureFittings 2016-06-01 2017-05-31 09583490 d:FurnitureFittings 2017-05-31 09583490 d:FurnitureFittings 2016-05-31 09583490 d:FurnitureFittings d:OwnedOrFreeholdAssets 2016-06-01 2017-05-31 09583490 d:ComputerEquipment 2016-06-01 2017-05-31 09583490 d:ComputerEquipment 2017-05-31 09583490 d:ComputerEquipment 2016-05-31 09583490 d:ComputerEquipment d:OwnedOrFreeholdAssets 2016-06-01 2017-05-31 09583490 d:OtherPropertyPlantEquipment 2016-06-01 2017-05-31 09583490 d:OtherPropertyPlantEquipment 2017-05-31 09583490 d:OtherPropertyPlantEquipment 2016-05-31 09583490 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2016-06-01 2017-05-31 09583490 d:OwnedOrFreeholdAssets 2016-06-01 2017-05-31 09583490 d:CopyrightsPatentsTrademarksServiceOperatingRights 2016-06-01 2017-05-31 09583490 d:CopyrightsPatentsTrademarksServiceOperatingRights 2017-05-31 09583490 d:CopyrightsPatentsTrademarksServiceOperatingRights 2016-05-31 09583490 d:CurrentFinancialInstruments 2017-05-31 09583490 d:CurrentFinancialInstruments 2016-05-31 09583490 d:CurrentFinancialInstruments d:WithinOneYear 2017-05-31 09583490 d:CurrentFinancialInstruments d:WithinOneYear 2016-05-31 09583490 d:ShareCapital 2017-05-31 09583490 d:ShareCapital 2016-05-31 09583490 d:RetainedEarningsAccumulatedLosses 2017-05-31 09583490 d:RetainedEarningsAccumulatedLosses 2016-05-31 09583490 d:AcceleratedTaxDepreciationDeferredTax 2017-05-31 09583490 d:AcceleratedTaxDepreciationDeferredTax 2016-05-31 09583490 c:FRS102 2016-06-01 2017-05-31 09583490 c:AuditExempt-NoAccountantsReport 2016-06-01 2017-05-31 09583490 c:FullAccounts 2016-06-01 2017-05-31 09583490 c:PrivateLimitedCompanyLtd 2016-06-01 2017-05-31 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 2017

 
FLOWER BEE LTD
REGISTERED NUMBER: 09583490

BALANCE SHEET
AS AT 31 MAY 2017

2017
2016
Note
£
£

Fixed assets
  

Intangible assets
 5 
21,504
28,672

Tangible assets
 6 
108,281
106,146

  
129,785
134,818

Current assets
  

Debtors: amounts falling due within one year
 7 
29,811
20,083

Cash at bank and in hand
 8 
18,083
14,609

  
47,894
34,692

Creditors: amounts falling due within one year
 9 
(185,708)
(195,395)

Net current liabilities
  
 
 
(137,814)
 
 
(160,703)

Total assets less current liabilities
  
(8,029)
(25,885)

  

Net liabilities
  
(8,029)
(25,885)


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(8,129)
(25,985)

  
(8,029)
(25,885)


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 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: 



Page 1

 
FLOWER BEE LTD
REGISTERED NUMBER: 09583490
    
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2017

K E Brewer
Director

Date: 21 February 2018
The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

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

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.

 
2.3

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.

 
2.4

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 3

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

2.Accounting policies (continued)


2.4
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 the Profit and Loss Account.

 
2.5

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.

 
2.6

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.

 
2.7

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

Page 4

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

2.Accounting policies (continued)

 
2.8

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.

 
2.9

Interest income

Interest income is recognised in the Profit and Loss Account using the effective interest method.

 
2.10

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 the Profit and Loss Account 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.

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, 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.

Page 5

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

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 3 (2016 - 3).


5.


Intangible assets




Franchise

£



Cost


At 1 June 2016
35,840



At 31 May 2017

35,840



Amortisation


At 1 June 2016
7,168


Charge for the year
7,168



At 31 May 2017

14,336



Net book value



At 31 May 2017
21,504



At 31 May 2016
28,672

Page 6

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

6.


Tangible fixed assets





Motor vehicles
Fixtures and fittings
Computer equipment
Other fixed assets
Total

£
£
£
£
£



Cost or valuation


At 1 June 2016
27,795
1,591
256
104,920
134,562


Additions
-
-
974
36,781
37,755


Disposals
-
-
-
(2,267)
(2,267)



At 31 May 2017

27,795
1,591
1,230
139,434
170,050



Depreciation


At 1 June 2016
6,949
398
85
20,984
28,416


Charge for the year on owned assets
5,212
298
410
28,340
34,260


Disposals
-
-
-
(907)
(907)



At 31 May 2017

12,161
696
495
48,417
61,769



Net book value



At 31 May 2017
15,634
895
735
91,017
108,281



At 31 May 2016
20,846
1,193
171
83,936
106,146


7.


Debtors

2017
2016
£
£


Trade debtors
24,518
12,445

Other debtors
525
525

Prepayments and accrued income
3,269
1,587

Deferred taxation
1,499
5,526

29,811
20,083


Page 7

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

8.


Cash and cash equivalents

2017
2016
£
£

Cash at bank and in hand
18,083
14,609

18,083
14,609



9.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
2,887
2,563

Other taxation and social security
8,368
1,439

Other creditors
166,400
182,516

Accruals and deferred income
8,053
8,877

185,708
195,395



10.


Deferred taxation




2017


£






At beginning of year
5,526


Charged to profit or loss
(4,027)



At end of year
1,499

The deferred tax asset is made up as follows:

2017
2016
£
£


Accelerated capital allowances
1,499
5,526

1,499
5,526


11.


Related party transactions

Other creditors includes a loan from the Director of £166,399 (2016 £182,516).

Page 8

 
FLOWER BEE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017

12.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.

 
Page 9