KFW Group Ltd - Period Ending 2021-06-30

KFW Group Ltd - Period Ending 2021-06-30


KFW Group Ltd NI048006 false 2020-07-01 2021-06-30 2021-06-30 The principal activity of the company is the processing and wholesale supply of flowers, pot plants and floral sundries. Digita Accounts Production Advanced 6.30.9574.0 true true NI048006 2020-07-01 2021-06-30 NI048006 2021-06-30 NI048006 bus:OrdinaryShareClass1 2021-06-30 NI048006 core:RetainedEarningsAccumulatedLosses 2021-06-30 NI048006 core:ShareCapital 2021-06-30 NI048006 core:CurrentFinancialInstruments 2021-06-30 NI048006 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 NI048006 core:Non-currentFinancialInstruments 2021-06-30 NI048006 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 NI048006 core:Goodwill 2021-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2021-06-30 NI048006 core:LandBuildings 2021-06-30 NI048006 core:MotorVehicles 2021-06-30 NI048006 core:OtherPropertyPlantEquipment 2021-06-30 NI048006 1 2021-06-30 NI048006 bus:SmallEntities 2020-07-01 2021-06-30 NI048006 bus:AuditExemptWithAccountantsReport 2020-07-01 2021-06-30 NI048006 bus:FullAccounts 2020-07-01 2021-06-30 NI048006 bus:SmallCompaniesRegimeForAccounts 2020-07-01 2021-06-30 NI048006 bus:RegisteredOffice 2020-07-01 2021-06-30 NI048006 bus:CompanySecretaryDirector1 2020-07-01 2021-06-30 NI048006 bus:Director1 2020-07-01 2021-06-30 NI048006 bus:Director2 2020-07-01 2021-06-30 NI048006 bus:Director4 2020-07-01 2021-06-30 NI048006 bus:OrdinaryShareClass1 2020-07-01 2021-06-30 NI048006 bus:PrivateLimitedCompanyLtd 2020-07-01 2021-06-30 NI048006 core:Goodwill 2020-07-01 2021-06-30 NI048006 core:FurnitureFittingsToolsEquipment 2020-07-01 2021-06-30 NI048006 core:LandBuildings 2020-07-01 2021-06-30 NI048006 core:MotorVehicles 2020-07-01 2021-06-30 NI048006 core:OtherPropertyPlantEquipment 2020-07-01 2021-06-30 NI048006 core:PlantMachinery 2020-07-01 2021-06-30 NI048006 1 2020-07-01 2021-06-30 NI048006 countries:AllCountries 2020-07-01 2021-06-30 NI048006 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 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 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI048006



KFW Group Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2021

 

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 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

-

120,000

Tangible assets

5

2,357,529

2,540,816

 

2,357,529

2,660,816

Current assets

 

Stocks

6

722,005

869,499

Debtors

7

1,446,027

1,584,250

Cash at bank and in hand

 

568,960

206,697

 

2,736,992

2,660,446

Creditors: Amounts falling due within one year

8

(2,035,932)

(2,146,969)

Net current assets

 

701,060

513,477

Total assets less current liabilities

 

3,058,589

3,174,293

Creditors: Amounts falling due after more than one year

8

(1,520,962)

(1,992,694)

Provisions for liabilities

(19,491)

(24,350)

Net assets

 

1,518,136

1,157,249

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

1,518,036

1,157,149

Total equity

 

1,518,136

1,157,249

 

KFW Group Ltd

(Registration number: NI048006)
Balance Sheet as at 30 June 2021

For the financial year ending 30 June 2021 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 12 May 2022 and signed on its behalf by:
 

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

Mr Adrian Kelly
Director

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2021

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 12 May 2022.

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 2021

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 2021

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 2021

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 43 (2020 - 44).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2020

200,000

200,000

At 30 June 2021

200,000

200,000

Amortisation

At 1 July 2020

80,000

80,000

Amortisation charge

120,000

120,000

At 30 June 2021

200,000

200,000

Carrying amount

At 30 June 2021

-

-

At 30 June 2020

120,000

120,000

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2021

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 2020

2,296,500

176,950

180,738

166,299

2,820,487

Additions

-

-

38,070

-

38,070

Disposals

-

-

(9,500)

-

(9,500)

At 30 June 2021

2,296,500

176,950

209,308

166,299

2,849,057

Depreciation

At 1 July 2020

84,930

53,810

68,232

72,699

279,671

Charge for the year

45,930

55,697

56,487

58,218

216,332

Eliminated on disposal

-

-

(4,475)

-

(4,475)

At 30 June 2021

130,860

109,507

120,244

130,917

491,528

Carrying amount

At 30 June 2021

2,165,640

67,443

89,064

35,382

2,357,529

At 30 June 2020

2,211,570

123,140

112,506

93,600

2,540,816

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2021

6

Stocks

2021
£

2020
£

Other inventories

722,005

869,499

7

Debtors

Note

2021
£

2020
£

Trade debtors

 

1,399,256

1,511,107

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

7,362

6,362

Prepayments and accrued income

 

39,409

44,640

Other debtors

 

-

22,141

 

1,446,027

1,584,250

8

Creditors

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

10

25,240

25,239

HP and finance lease liabilities

 

16,394

31,797

Trade creditors

 

990,665

950,172

Corporation tax liability

 

143,023

71,891

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

144,331

513,720

Taxation and social security

 

285,581

351,072

Other creditors

 

3,850

4,078

Loans from directors

 

130,000

129,999

Accruals and deferred income

 

296,848

69,001

 

2,035,932

2,146,969

Due after one year

 

Loans and borrowings

10

153,931

254,776

Obligations under finance leases

 

16,739

7,662

Other non-current financial liabilities

 

1,350,292

1,730,256

 

1,520,962

1,992,694

 

KFW Group Ltd

Notes to the Unaudited Financial Statements
For the Year Ended 30 June 2021

9

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

10

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

153,931

254,776

2021
£

2020
£

Current loans and borrowings

Bank borrowings

25,240

25,239

Bank borrowings

Bank loan is denominated in £ with a competitive interest rate. The carrying amount at year end is £179,171 (2020 - £280,015).

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