KFW Group Ltd - Period Ending 2020-06-30

KFW Group Ltd - Period Ending 2020-06-30


KFW Group Ltd NI048006 false 2019-07-01 2020-06-30 2020-06-30 The principal activity of the company is the processing and wholesale supply of flowers, pot plants and floral sundries. Digita Accounts Production Advanced 6.26.9041.0 true true NI048006 2019-07-01 2020-06-30 NI048006 2020-06-30 NI048006 bus:OrdinaryShareClass1 2020-06-30 NI048006 core:RetainedEarningsAccumulatedLosses 2020-06-30 NI048006 core:ShareCapital 2020-06-30 NI048006 core:CurrentFinancialInstruments 2020-06-30 NI048006 core:CurrentFinancialInstruments core:WithinOneYear 2020-06-30 NI048006 core:Non-currentFinancialInstruments 2020-06-30 NI048006 core:Non-currentFinancialInstruments core:AfterOneYear 2020-06-30 NI048006 core:Goodwill 2020-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2020-06-30 NI048006 core:LandBuildings 2020-06-30 NI048006 core:MotorVehicles 2020-06-30 NI048006 core:OtherPropertyPlantEquipment 2020-06-30 NI048006 1 2020-06-30 NI048006 bus:SmallEntities 2019-07-01 2020-06-30 NI048006 bus:AuditExemptWithAccountantsReport 2019-07-01 2020-06-30 NI048006 bus:FullAccounts 2019-07-01 2020-06-30 NI048006 bus:SmallCompaniesRegimeForAccounts 2019-07-01 2020-06-30 NI048006 bus:RegisteredOffice 2019-07-01 2020-06-30 NI048006 bus:CompanySecretaryDirector1 2019-07-01 2020-06-30 NI048006 bus:Director1 2019-07-01 2020-06-30 NI048006 bus:Director2 2019-07-01 2020-06-30 NI048006 bus:Director4 2019-07-01 2020-06-30 NI048006 bus:OrdinaryShareClass1 2019-07-01 2020-06-30 NI048006 bus:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 NI048006 core:Goodwill 2019-07-01 2020-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2019-07-01 2020-06-30 NI048006 core:LandBuildings 2019-07-01 2020-06-30 NI048006 core:MotorVehicles 2019-07-01 2020-06-30 NI048006 core:OtherPropertyPlantEquipment 2019-07-01 2020-06-30 NI048006 core:PlantMachinery 2019-07-01 2020-06-30 NI048006 1 2019-07-01 2020-06-30 NI048006 countries:AllCountries 2019-07-01 2020-06-30 NI048006 2019-06-30 NI048006 core:Goodwill 2019-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2019-06-30 NI048006 core:LandBuildings 2019-06-30 NI048006 core:MotorVehicles 2019-06-30 NI048006 core:OtherPropertyPlantEquipment 2019-06-30 NI048006 2018-07-01 2019-06-30 NI048006 2019-06-30 NI048006 bus:OrdinaryShareClass1 2019-06-30 NI048006 core:RetainedEarningsAccumulatedLosses 2019-06-30 NI048006 core:ShareCapital 2019-06-30 NI048006 core:CurrentFinancialInstruments 2019-06-30 NI048006 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 NI048006 core:Non-currentFinancialInstruments 2019-06-30 NI048006 core:Non-currentFinancialInstruments core:AfterOneYear 2019-06-30 NI048006 core:Goodwill 2019-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2019-06-30 NI048006 core:LandBuildings 2019-06-30 NI048006 core:MotorVehicles 2019-06-30 NI048006 core:OtherPropertyPlantEquipment 2019-06-30 NI048006 1 2019-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI048006



KFW Group Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2020

 

KFW Group Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

KFW Group Ltd

Company Information

Directors

Mr Eamon Kelly

Mrs Ita Kelly

Mr Patrick Daniel Kelly

Mr Adrian Kelly

Company secretary

Mr Patrick Daniel Kelly

Registered office

25 Ferguson Drive
Knockmore Hill Ind Park
LISBURN
BT28 2EX

Solicitors

Cleaver Fulton Rankin
50 Bedford Street
Belfast
BT2 7FW

Accountants

McKeague Morgan & Company
Chartered Accountants
27 College Gardens
Belfast
BT9 6BS

 

KFW Group Ltd

(Registration number: NI048006)
Balance Sheet as at 30 June 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

120,000

160,000

Tangible assets

5

2,540,816

2,292,883

 

2,660,816

2,452,883

Current assets

 

Stocks

6

869,499

644,736

Debtors

7

1,584,250

1,372,373

Cash at bank and in hand

 

206,697

40,011

 

2,660,446

2,057,120

Creditors: Amounts falling due within one year

8

(2,146,969)

(1,384,907)

Net current assets

 

513,477

672,213

Total assets less current liabilities

 

3,174,293

3,125,096

Creditors: Amounts falling due after more than one year

8

(1,992,694)

(2,164,082)

Provisions for liabilities

(24,350)

(25,814)

Net assets

 

1,157,249

935,200

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

1,157,149

935,100

Total equity

 

1,157,249

935,200

 

KFW Group Ltd

(Registration number: NI048006)
Balance Sheet as at 30 June 2020

For the financial year ending 30 June 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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.

Approved and authorised by the Board on 30 March 2021 and signed on its behalf by:
 

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

Mr Eamon Kelly
Director

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

1

General information

The company is a private company limited by share capital, incorporated in the United Kingdom.

The address of its registered office is:
25 Ferguson Drive
Knockmore Hill Ind Park
LISBURN
BT28 2EX

These financial statements were authorised for issue by the Board on 30 March 2021.

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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

2

Accounting policies (continued)

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

Plant and machinery

20% straight line

Motor vehicles

20% straight line

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.

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

20% 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.

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

2

Accounting policies (continued)

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

2

Accounting policies (continued)

Leases

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 44 (2019 - 40).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2019

200,000

200,000

At 30 June 2020

200,000

200,000

Amortisation

At 1 July 2019

40,000

40,000

Amortisation charge

40,000

40,000

At 30 June 2020

80,000

80,000

Carrying amount

At 30 June 2020

120,000

120,000

At 30 June 2019

160,000

160,000

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

5

Tangible assets

Long leasehold land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 July 2019

1,950,000

138,444

183,238

158,902

2,430,584

Additions

346,500

38,506

-

7,397

392,403

Disposals

-

-

(2,500)

-

(2,500)

At 30 June 2020

2,296,500

176,950

180,738

166,299

2,820,487

Depreciation

At 1 July 2019

39,000

16,653

22,194

59,855

137,702

Charge for the year

45,930

37,157

46,038

12,844

141,969

At 30 June 2020

84,930

53,810

68,232

72,699

279,671

Carrying amount

At 30 June 2020

2,211,570

123,140

112,506

93,600

2,540,816

At 30 June 2019

1,911,000

121,791

161,044

99,048

2,292,883

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

6

Stocks

2020
£

2019
£

Other inventories

869,499

644,736

7

Debtors

Note

2020
£

2019
£

Trade debtors

 

1,511,107

1,274,355

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

6,362

6,363

Prepayments and accrued income

 

44,640

25,968

Other debtors

 

22,141

65,687

 

1,584,250

1,372,373

8

Creditors

Note

2020
£

2019
£

Due within one year

 

Bank loans and overdrafts

10

25,239

-

HP and finance lease liabilities

 

31,797

31,797

Trade creditors

 

950,172

674,208

Corporation tax liability

 

71,891

25,786

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

513,720

210,648

Taxation and social security

 

351,072

203,709

Other creditors

 

4,078

3,547

Loans from directors

 

129,999

130,001

Accruals and deferred income

 

69,001

105,211

 

2,146,969

1,384,907

Due after one year

 

Loans and borrowings

10

254,776

-

Obligations under finance leases

 

7,662

39,459

Other non-current financial liabilities

 

1,730,256

2,124,623

 

1,992,694

2,164,082

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2020

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

254,776

-

2020
£

2019
£

Current loans and borrowings

Bank borrowings

25,239

-

Bank borrowings

Bank loan is denominated in £ with a competitive interest rate. The carrying amount at year end is £280,015 (2019 - £Nil).

The loan is secured by a fixed charge over the company premises at 1 Boucher Plance Belfast.