Happy Lemon Franchise UK Ltd - Period Ending 2019-03-31

Happy Lemon Franchise UK Ltd - Period Ending 2019-03-31


Happy Lemon Franchise UK Ltd 09329644 false 2018-04-01 2019-03-31 2019-03-31 The principal activity of the company is Retail Sale of Bubble tea Digita Accounts Production Advanced 6.21.8540.0 Software true 09329644 2018-04-01 2019-03-31 09329644 2019-03-31 09329644 bus:Director1 1 2019-03-31 09329644 bus:OrdinaryShareClass1 bus:CumulativeShares 2019-03-31 09329644 core:RetainedEarningsAccumulatedLosses 2019-03-31 09329644 core:ShareCapital 2019-03-31 09329644 core:CurrentFinancialInstruments 2019-03-31 09329644 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 09329644 core:Non-currentFinancialInstruments 2019-03-31 09329644 core:Non-currentFinancialInstruments core:AfterOneYear 2019-03-31 09329644 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2019-03-31 09329644 core:Goodwill 2019-03-31 09329644 core:PatentsTrademarksLicencesConcessionsSimilar 2019-03-31 09329644 core:FurnitureFittingsToolsEquipment 2019-03-31 09329644 core:LandBuildings 2019-03-31 09329644 core:MotorVehicles 2019-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2019-03-31 09329644 bus:SmallEntities 2018-04-01 2019-03-31 09329644 bus:AuditExemptWithAccountantsReport 2018-04-01 2019-03-31 09329644 bus:FullAccounts 2018-04-01 2019-03-31 09329644 bus:SmallCompaniesRegimeForAccounts 2018-04-01 2019-03-31 09329644 bus:RegisteredOffice 2018-04-01 2019-03-31 09329644 bus:Director1 2018-04-01 2019-03-31 09329644 bus:Director1 1 2018-04-01 2019-03-31 09329644 bus:HighestPaidDirector 2018-04-01 2019-03-31 09329644 bus:OrdinaryShareClass1 bus:CumulativeShares 2018-04-01 2019-03-31 09329644 bus:PrivateLimitedCompanyLtd 2018-04-01 2019-03-31 09329644 core:ComputerSoftware 2018-04-01 2019-03-31 09329644 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-04-01 2019-03-31 09329644 core:Goodwill 2018-04-01 2019-03-31 09329644 core:LicencesFranchises 2018-04-01 2019-03-31 09329644 core:PatentsTrademarksLicencesConcessionsSimilar 2018-04-01 2019-03-31 09329644 core:FurnitureFittings 2018-04-01 2019-03-31 09329644 core:FurnitureFittingsToolsEquipment 2018-04-01 2019-03-31 09329644 core:LandBuildings 2018-04-01 2019-03-31 09329644 core:LeaseholdImprovements 2018-04-01 2019-03-31 09329644 core:MotorVehicles 2018-04-01 2019-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2018-04-01 2019-03-31 09329644 countries:England 2018-04-01 2019-03-31 09329644 2018-03-31 09329644 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-03-31 09329644 core:Goodwill 2018-03-31 09329644 core:PatentsTrademarksLicencesConcessionsSimilar 2018-03-31 09329644 core:FurnitureFittingsToolsEquipment 2018-03-31 09329644 core:LandBuildings 2018-03-31 09329644 core:MotorVehicles 2018-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2018-03-31 09329644 2017-04-01 2018-03-31 09329644 2018-03-31 09329644 bus:OrdinaryShareClass1 bus:CumulativeShares 2018-03-31 09329644 core:RetainedEarningsAccumulatedLosses 2018-03-31 09329644 core:ShareCapital 2018-03-31 09329644 core:CurrentFinancialInstruments 2018-03-31 09329644 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 09329644 core:Non-currentFinancialInstruments 2018-03-31 09329644 core:Non-currentFinancialInstruments core:AfterOneYear 2018-03-31 09329644 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-03-31 09329644 core:Goodwill 2018-03-31 09329644 core:PatentsTrademarksLicencesConcessionsSimilar 2018-03-31 09329644 core:FurnitureFittingsToolsEquipment 2018-03-31 09329644 core:LandBuildings 2018-03-31 09329644 core:MotorVehicles 2018-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2018-03-31 09329644 bus:HighestPaidDirector 2017-04-01 2018-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2017-04-01 2018-03-31 09329644 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2017-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09329644

Happy Lemon Franchise UK Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2019

RSW Chartered Accountants
Unit 6,
17 Thorp Street
Birmingham
West Midlands
B5 4AT

 

Happy Lemon Franchise UK Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 12

 

Happy Lemon Franchise UK Ltd

Company Information

Director

Mr Jun Xu

Registered office

Flat 7 Bristol Court
248-250 Bristol Road
Birmingham
West Midlands
B5 7SL

Accountants

RSW Chartered Accountants
Unit 6,
17 Thorp Street
Birmingham
West Midlands
B5 4AT

 

Happy Lemon Franchise UK Ltd

(Registration number: 09329644)
Balance Sheet as at 31 March 2019

Note

2019
£

2018
£

Fixed assets

 

Intangible assets

4

110,184

48,320

Tangible assets

5

231,924

166,553

 

342,108

214,873

Current assets

 

Stocks

6

105,043

22,500

Debtors

7

505,843

281,096

Cash at bank and in hand

 

211,971

279,178

 

822,857

582,774

Creditors: Amounts falling due within one year

8

(277,737)

(280,923)

Net current assets

 

545,120

301,851

Total assets less current liabilities

 

887,228

516,724

Creditors: Amounts falling due after more than one year

8

(7,660)

(3,297)

Provisions for liabilities

(37,612)

(23,877)

Net assets

 

841,956

489,550

Capital and reserves

 

Called up share capital

9

100

100

Profit and loss account

841,856

489,450

Total equity

 

841,956

489,550

For the financial year ending 31 March 2019 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 year in question in accordance with section 476; and

The director acknowledges his 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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Happy Lemon Franchise UK Ltd

(Registration number: 09329644)
Balance Sheet as at 31 March 2019

Approved and authorised by the director on 31 December 2019
 

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

Mr Jun Xu
Director

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

1

General information

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

The address of its registered office is:
Flat 7 Bristol Court
248-250 Bristol Road
Birmingham
West Midlands
B5 7SL
England

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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:
Goods are successfully delivered to the customer

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.

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.

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

Tangible assets

Tangible assets are stated in the statement of financial position 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

Leases

Straight line over length of lease

Property improvements

20% Reducing balancing

Fixtures and fittings

20% Reducing balancing

Motor vehicles

25% Reducing balancing

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 held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Straight line over life of asset

Franchise

Franchise Patents, trademarks, licences, concessions and similar Straight line over life of asset

Website

25% straight line

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.

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

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 year, was 31 (2018 - 23).

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

4

Intangible assets

Goodwill
 £

Trademarks, patents and licenses
 £

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 April 2018

60,000

88,777

2,175

150,952

Additions acquired separately

-

100,203

-

100,203

At 31 March 2019

60,000

188,980

2,175

251,155

Amortisation

At 1 April 2018

60,000

41,000

1,632

102,632

Amortisation charge

-

37,796

543

38,339

At 31 March 2019

60,000

78,796

2,175

140,971

Carrying amount

At 31 March 2019

-

110,184

-

110,184

At 31 March 2018

-

47,777

543

48,320

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2018 - £Nil).
 

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2018

7,500

229,230

21,250

257,980

Additions

24,357

86,907

14,750

126,014

At 31 March 2019

31,857

316,137

36,000

383,994

Depreciation

At 1 April 2018

3,922

78,208

9,297

91,427

Charge for the year

6,371

47,595

6,677

60,643

At 31 March 2019

10,293

125,803

15,974

152,070

Carrying amount

At 31 March 2019

21,564

190,334

20,026

231,924

At 31 March 2018

3,578

151,022

11,953

166,553

Included within the net book value of land and buildings above is £21,564 (2018 - £3,578) in respect of short leasehold land and buildings.
 

6

Stocks

2019
£

2018
£

Other inventories

105,043

22,500

7

Debtors

Note

2019
£

2018
£

Amounts owed by group undertakings and undertakings in which the company has a participating interest

11

136,074

139,339

Prepayments

 

29,702

22,454

Other debtors

 

340,067

119,303

 

505,843

281,096

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

8

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

10

7,937

68,828

Trade creditors

 

44,466

1,444

Taxation and social security

 

5,994

1,921

Accruals and deferred income

 

2,244

8,908

Other creditors

 

217,096

199,822

 

277,737

280,923

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

10

7,660

3,297

9

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary share capital of £1 each

100

100

100

100

         

10

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Finance lease liabilities

7,660

3,297

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

2019
£

2018
£

Current loans and borrowings

Finance lease liabilities

7,937

6,423

Other borrowings

-

62,405

7,937

68,828

11

Related party transactions

Transactions with directors

2019

Advances to directors
£

At 31 March 2019
£

Mr Jun Xu

Directors loan account

44,659

44,659

     
   

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2019
£

2018
£

Remuneration

17,286

-

Contributions paid to money purchase schemes

258

-

17,544

-

In respect of the highest paid director:

2019
£

2018
£

Remuneration

16,755

-

Loans to related parties

2019

Entities with joint control or significant influence
£

At start of period

139,339

Advanced

7,834

Repaid

(11,099)

At end of period

136,074

 

Happy Lemon Franchise UK Ltd

Notes to the Financial Statements for the Year Ended 31 March 2019

2018

Entities with joint control or significant influence
£

At start of period

61,627

Advanced

77,712

At end of period

139,339

Terms of loans to related parties

Amounts were loaned to Mr Egg Franchise UK Ltd, a company under common control. No interest is charged on the loan.