Mushroom Man.Co.Uk Limited - Period Ending 2022-10-31

Mushroom Man.Co.Uk Limited - Period Ending 2022-10-31


Mushroom Man.Co.Uk Limited 04553607 false 2021-11-01 2022-10-31 2022-10-31 The principal activity of the company is wholesale of fruit and vegetables Digita Accounts Production Advanced 6.30.9574.0 true true 04553607 2021-11-01 2022-10-31 04553607 2022-10-31 04553607 bus:OrdinaryShareClass1 2022-10-31 04553607 bus:OrdinaryShareClass2 2022-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2022-10-31 04553607 core:ShareCapital 2022-10-31 04553607 core:SharePremium 2022-10-31 04553607 core:FinanceLeases core:CurrentFinancialInstruments 2022-10-31 04553607 core:FinanceLeases core:Non-currentFinancialInstruments 2022-10-31 04553607 core:CurrentFinancialInstruments 2022-10-31 04553607 core:CurrentFinancialInstruments core:WithinOneYear 2022-10-31 04553607 core:Non-currentFinancialInstruments core:AfterOneYear 2022-10-31 04553607 core:FurnitureFittingsToolsEquipment 2022-10-31 04553607 core:MotorVehicles 2022-10-31 04553607 core:OtherPropertyPlantEquipment 2022-10-31 04553607 core:ParentEntities 2022-10-31 04553607 bus:SmallEntities 2021-11-01 2022-10-31 04553607 bus:AuditExemptWithAccountantsReport 2021-11-01 2022-10-31 04553607 bus:FullAccounts 2021-11-01 2022-10-31 04553607 bus:SmallCompaniesRegimeForAccounts 2021-11-01 2022-10-31 04553607 bus:RegisteredOffice 2021-11-01 2022-10-31 04553607 bus:Director4 2021-11-01 2022-10-31 04553607 bus:Director5 2021-11-01 2022-10-31 04553607 bus:OrdinaryShareClass1 2021-11-01 2022-10-31 04553607 bus:OrdinaryShareClass2 2021-11-01 2022-10-31 04553607 bus:PrivateLimitedCompanyLtd 2021-11-01 2022-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2021-11-01 2022-10-31 04553607 core:ShareCapital 2021-11-01 2022-10-31 04553607 core:SharePremium 2021-11-01 2022-10-31 04553607 core:ComputerEquipment 2021-11-01 2022-10-31 04553607 core:FurnitureFittingsToolsEquipment 2021-11-01 2022-10-31 04553607 core:MotorVehicles 2021-11-01 2022-10-31 04553607 core:OtherPropertyPlantEquipment 2021-11-01 2022-10-31 04553607 core:PlantMachinery 2021-11-01 2022-10-31 04553607 core:Vehicles 2021-11-01 2022-10-31 04553607 core:ParentEntities 2021-11-01 2022-10-31 04553607 1 2021-11-01 2022-10-31 04553607 countries:EnglandWales 2021-11-01 2022-10-31 04553607 2021-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2021-10-31 04553607 core:ShareCapital 2021-10-31 04553607 core:SharePremium 2021-10-31 04553607 core:FurnitureFittingsToolsEquipment 2021-10-31 04553607 core:MotorVehicles 2021-10-31 04553607 core:OtherPropertyPlantEquipment 2021-10-31 04553607 core:ParentEntities 2021-10-31 04553607 2020-11-01 2021-10-31 04553607 2021-10-31 04553607 bus:OrdinaryShareClass1 2021-10-31 04553607 bus:OrdinaryShareClass2 2021-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2021-10-31 04553607 core:ShareCapital 2021-10-31 04553607 core:SharePremium 2021-10-31 04553607 core:FinanceLeases core:CurrentFinancialInstruments 2021-10-31 04553607 core:FinanceLeases core:Non-currentFinancialInstruments 2021-10-31 04553607 core:CurrentFinancialInstruments 2021-10-31 04553607 core:CurrentFinancialInstruments core:WithinOneYear 2021-10-31 04553607 core:Non-currentFinancialInstruments core:AfterOneYear 2021-10-31 04553607 core:FurnitureFittingsToolsEquipment 2021-10-31 04553607 core:MotorVehicles 2021-10-31 04553607 core:OtherPropertyPlantEquipment 2021-10-31 04553607 core:ParentEntities 2021-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2020-11-01 2021-10-31 04553607 core:ShareCapital 2020-11-01 2021-10-31 04553607 core:SharePremium 2020-11-01 2021-10-31 04553607 core:ParentEntities 2020-11-01 2021-10-31 04553607 2020-10-31 04553607 core:RetainedEarningsAccumulatedLosses 2020-10-31 04553607 core:ShareCapital 2020-10-31 04553607 core:SharePremium 2020-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04553607

Mushroom Man.Co.Uk Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2022

 

Mushroom Man.Co.Uk Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Unaudited Financial Statements

5 to 14

 

Mushroom Man.Co.Uk Limited

Company Information

Directors

Mr W Thorogood

Mr A J Thorogood

Registered office

Whitwell House
Hammonds Road
Little Baddow
Chelmsford
Essex
CM3 4BQ

Accountants

Franklin, Chartered Accountants
320 Garratt Lane
London
SW18 4EJ

 

Mushroom Man.Co.Uk Limited

(Registration number: 04553607)
Balance Sheet as at 31 October 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

19,996

397

Current assets

 

Stocks

5

47,669

35,496

Debtors

6

1,251,913

1,015,683

Cash at bank and in hand

 

242,804

86,308

 

1,542,386

1,137,487

Creditors: Amounts falling due within one year

7

(552,781)

(481,824)

Net current assets

 

989,605

655,663

Total assets less current liabilities

 

1,009,601

656,060

Creditors: Amounts falling due after more than one year

7

(6,850)

-

Provisions for liabilities

(336)

-

Net assets

 

1,002,415

656,060

Capital and reserves

 

Called up share capital

8

555

555

Share premium reserve

6,979

6,979

Retained earnings

994,881

648,526

Shareholders' funds

 

1,002,415

656,060

For the financial year ending 31 October 2022 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. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

 

Mushroom Man.Co.Uk Limited

(Registration number: 04553607)
Balance Sheet as at 31 October 2022

Approved and authorised by the Board on 22 February 2023 and signed on its behalf by:
 

.........................................
Mr A J Thorogood
Director

 

Mushroom Man.Co.Uk Limited

Statement of Changes in Equity for the Year Ended 31 October 2022

Share capital
£

Share premium
£

Retained earnings
£

Total
£

At 1 November 2021

555

6,979

648,526

656,060

Profit for the year

-

-

346,355

346,355

At 31 October 2022

555

6,979

994,881

1,002,415

Share capital
£

Share premium
£

Profit and loss account
£

Total
£

At 1 November 2020

500

-

561,848

562,348

Profit for the year

-

-

170,178

170,178

Total comprehensive income

-

-

170,178

170,178

Dividends

-

-

(83,500)

(83,500)

New share capital subscribed

55

6,979

-

7,034

At 31 October 2021

555

6,979

648,526

656,060

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

1

General information

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

The address of its registered office is:
Whitwell House
Hammonds Road
Little Baddow
Chelmsford
Essex
CM3 4BQ

These financial statements were authorised for issue by the Board on 22 February 2023.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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:
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.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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.

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

25% Straight Line

Motor Vehicles

25% Straight Line

Computer Equipment

33% Straight Line

Leased Vehicles

33% 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.

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.

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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.

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.

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

Financial instruments

Classification
The Company has chosen to adopt sections 11 and 12 of FRS 102 in respect of financial instruments.

 Recognition and measurement
Financial instruments are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period, financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate.

 Impairment
Financial instruments are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period, financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate.

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2021 - 9).

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 November 2021

4,288

15,660

1,004

20,952

Additions

2,035

23,434

70

25,539

Disposals

(4,158)

(15,660)

-

(19,818)

At 31 October 2022

2,165

23,434

1,074

26,673

Depreciation

At 1 November 2021

4,288

15,660

607

20,555

Charge for the year

582

5,208

150

5,940

Eliminated on disposal

(4,158)

(15,660)

-

(19,818)

At 31 October 2022

712

5,208

757

6,677

Carrying amount

At 31 October 2022

1,453

18,226

317

19,996

At 31 October 2021

-

-

397

397

5

Stocks

2022
£

2021
£

Other inventories

47,669

35,496

6

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

628,994

577,459

Amounts owed by related parties

11

596,605

397,988

Prepayments

 

11,753

15,651

Other debtors

 

14,561

24,585

   

1,251,913

1,015,683

7

Creditors

Creditors: amounts falling due within one year

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

9

5,933

-

Trade creditors

 

426,158

426,434

Taxation and social security

 

90,894

50,602

Other creditors

 

29,796

4,788

 

552,781

481,824

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

9

6,850

-

8

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary of £1 each

500

500

500

500

B Ordinary of £1 each

55

55

55

55

 

555

555

555

555

9

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Finance lease liabilities

6,850

-

2022
£

2021
£

Current loans and borrowings

Finance lease liabilities

5,933

-

10

Dividends

   

2022

 

2021

   

£

 

£

         

11

Related party transactions

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Directors' remuneration

The directors' remuneration for the year was as follows:

2022
£

2021
£

Remuneration

-

21,871

Contributions paid to money purchase schemes

-

80,000

-

101,871

 

Mushroom Man.Co.Uk Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Summary of transactions with parent

S. Thorogood & Sons (Covent Garden) Limited
 Intercompany Loan
 

Loans to related parties

2022

Parent
£

Total
£

At start of period

397,988

397,988

Advanced

200,000

200,000

Repaid

(1,383)

(1,383)

At end of period

596,605

596,605

2021

Parent
£

Total
£

Advanced

397,988

397,988

At end of period

397,988

397,988

12

Parent and ultimate parent undertaking

The company's immediate parent is S. Thorogood & Sons (Covent Garden) Limited, incorporated in England.