Cornflake Limited - Accounts to registrar (filleted) - small 23.2.5

Cornflake Limited - Accounts to registrar (filleted) - small 23.2.5


IRIS Accounts Production v23.3.0.418 06624584 Board of Directors 1.4.22 31.3.23 31.3.23 false true false false false true false Ordinary 1.00000 A Ordinary 1.00000 B Ordinary 1.00000 C Ordinary 1.00000 D Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh066245842022-03-31066245842023-03-31066245842022-04-012023-03-31066245842021-03-31066245842021-04-012022-03-31066245842022-03-3106624584ns10:Originalns15:EnglandWales2022-04-012023-03-3106624584ns14:PoundSterlingns10:Original2022-04-012023-03-3106624584ns10:Originalns10:Director12022-04-012023-03-3106624584ns10:Original2022-04-012023-03-3106624584ns10:Original2023-03-3106624584ns10:Originalns10:PrivateLimitedCompanyLtd2022-04-012023-03-3106624584ns10:Originalns10:SmallEntities2022-04-012023-03-3106624584ns10:Originalns10:AuditExempt-NoAccountantsReport2022-04-012023-03-3106624584ns10:Originalns10:SmallCompaniesRegimeForDirectorsReport2022-04-012023-03-3106624584ns10:SmallCompaniesRegimeForAccountsns10:Original2022-04-012023-03-3106624584ns10:Originalns10:FullAccounts2022-04-012023-03-3106624584ns10:Original12022-04-012023-03-3106624584ns10:Originalns10:OrdinaryShareClass12022-04-012023-03-3106624584ns10:Originalns10:OrdinaryShareClass22022-04-012023-03-3106624584ns10:OrdinaryShareClass3ns10:Original2022-04-012023-03-3106624584ns10:Originalns10:OrdinaryShareClass42022-04-012023-03-3106624584ns10:Originalns10:OrdinaryShareClass52022-04-012023-03-3106624584ns10:Originalns10:Director22022-04-012023-03-3106624584ns10:CompanySecretary1ns10:Original2022-04-012023-03-3106624584ns10:Originalns10:RegisteredOffice2022-04-012023-03-3106624584ns10:Original2022-03-3106624584ns10:Originalns5:CurrentFinancialInstruments2023-03-3106624584ns10:Originalns5:CurrentFinancialInstruments2022-03-3106624584ns10:Originalns5:Non-currentFinancialInstruments2023-03-3106624584ns10:Originalns5:Non-currentFinancialInstruments2022-03-3106624584ns5:ShareCapitalns10:Original2023-03-3106624584ns5:ShareCapitalns10:Original2022-03-3106624584ns10:Originalns5:RetainedEarningsAccumulatedLosses2023-03-3106624584ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-03-3106624584ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-04-012023-03-3106624584ns10:Originalns5:LeaseholdImprovements2022-04-012023-03-3106624584ns10:Originalns5:PlantMachinery2022-04-012023-03-3106624584ns10:Originalns5:MotorVehicles2022-04-012023-03-3106624584ns10:Originalns5:ComputerEquipment2022-04-012023-03-3106624584ns10:Original2021-04-012022-03-3106624584ns10:Originalns5:NetGoodwill2022-03-3106624584ns10:Originalns5:NetGoodwill2023-03-3106624584ns10:Originalns5:NetGoodwill2022-03-3106624584ns10:Originalns5:LeaseholdImprovements2022-03-3106624584ns10:Originalns5:PlantMachinery2022-03-3106624584ns10:Originalns5:MotorVehicles2022-03-3106624584ns10:Originalns5:ComputerEquipment2022-03-3106624584ns10:Original2022-03-3106624584ns10:Originalns5:LeaseholdImprovements2023-03-3106624584ns10:Originalns5:PlantMachinery2023-03-3106624584ns10:Originalns5:MotorVehicles2023-03-3106624584ns10:Originalns5:ComputerEquipment2023-03-3106624584ns10:Originalns5:LeaseholdImprovements2022-03-3106624584ns10:Originalns5:PlantMachinery2022-03-3106624584ns10:Originalns5:MotorVehicles2022-03-3106624584ns10:Originalns5:ComputerEquipment2022-03-3106624584ns10:Originalns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2022-04-012023-03-3106624584ns10:Originalns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-03-3106624584ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-03-3106624584ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-03-3106624584ns10:Originalns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-03-3106624584ns10:Originalns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-03-3106624584ns5:BetweenOneFiveYearsns10:Originalns5:HirePurchaseContracts2023-03-3106624584ns5:BetweenOneFiveYearsns10:Originalns5:HirePurchaseContracts2022-03-3106624584ns10:Originalns5:HirePurchaseContracts2023-03-3106624584ns10:Originalns5:HirePurchaseContracts2022-03-3106624584ns10:Originalns5:WithinOneYear2023-03-3106624584ns10:Originalns5:WithinOneYear2022-03-3106624584ns10:Originalns10:OrdinaryShareClass12023-03-3106624584ns10:Originalns10:OrdinaryShareClass22023-03-3106624584ns10:OrdinaryShareClass3ns10:Original2023-03-3106624584ns10:Originalns10:OrdinaryShareClass42023-03-3106624584ns10:Originalns10:OrdinaryShareClass52023-03-31
REGISTERED NUMBER: 06624584 (England and Wales)













UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2023

FOR

CORNFLAKE LIMITED

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


CORNFLAKE LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2023







DIRECTORS: G Lewis
R F Shephard





SECRETARY: Ms I Fernandes





REGISTERED OFFICE: 30-34 North Street
Hailsham
East Sussex
BN27 1DW





REGISTERED NUMBER: 06624584 (England and Wales)





ACCOUNTANTS: Watson Associates (Professional Services) Ltd
30 - 34 North Street
Hailsham
East Sussex
BN27 1DW

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

BALANCE SHEET
31 MARCH 2023

2023 2022
Notes £    £   
FIXED ASSETS
Intangible assets 4 - -
Tangible assets 5 409,809 433,859
409,809 433,859

CURRENT ASSETS
Stocks 233,477 177,205
Debtors 6 2,904,578 1,662,555
Cash at bank - 32,341
3,138,055 1,872,101
CREDITORS
Amounts falling due within one year 7 (3,115,860 ) (1,652,972 )
NET CURRENT ASSETS 22,195 219,129
TOTAL ASSETS LESS CURRENT
LIABILITIES

432,004

652,988

CREDITORS
Amounts falling due after more than one
year

8

(250,097

)

(473,589

)

PROVISIONS FOR LIABILITIES (79,347 ) (81,025 )
NET ASSETS 102,560 98,374

CAPITAL AND RESERVES
Called up share capital 10 97,950 97,950
Retained earnings 4,610 424
SHAREHOLDERS' FUNDS 102,560 98,374

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

BALANCE SHEET - continued
31 MARCH 2023


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Statement of Comprehensive Income has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 20 December 2023 and were signed on its behalf by:





R F Shephard - Director


CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

1. STATUTORY INFORMATION

Cornflake Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Improvements to property - 10% on reducing balance
Plant and machinery - 15% on reducing balance
Motor vehicles - 33% on reducing balance
Computer equipment - 33% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties, and loans to related parties.

Debt instruments that are payable or receivable within one year, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received; other debt instruments are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

Financial assets and liabilities are offset and the net amount reported in the balance sheet only when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.


CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 39 (2022 - 31 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 April 2022
and 31 March 2023 1,030,570
AMORTISATION
At 1 April 2022
and 31 March 2023 1,030,570
NET BOOK VALUE
At 31 March 2023 -
At 31 March 2022 -

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023

5. TANGIBLE FIXED ASSETS
Improvements
to Plant and Motor Computer
property machinery vehicles equipment Totals
£    £    £    £    £   
COST
At 1 April 2022 800,953 110,480 - 30,338 941,771
Additions 14,084 9,601 32,969 13,569 70,223
Disposals (62,489 ) (51,690 ) - (4,878 ) (119,057 )
At 31 March 2023 752,548 68,391 32,969 39,029 892,937
DEPRECIATION
At 1 April 2022 423,280 72,473 - 12,159 507,912
Charge for year 38,182 6,334 8,242 8,349 61,107
Eliminated on disposal (40,003 ) (42,349 ) - (3,539 ) (85,891 )
At 31 March 2023 421,459 36,458 8,242 16,969 483,128
NET BOOK VALUE
At 31 March 2023 331,089 31,933 24,727 22,060 409,809
At 31 March 2022 377,673 38,007 - 18,179 433,859

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
Additions 32,969
At 31 March 2023 32,969
DEPRECIATION
Charge for year 8,242
At 31 March 2023 8,242
NET BOOK VALUE
At 31 March 2023 24,727

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 1,097,361 1,097,908
Amounts owed by group undertakings 249,548 249,548
Other debtors 1,557,669 315,099
2,904,578 1,662,555

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Bank loans and overdrafts 468,287 155,215
Hire purchase contracts (see note 9) 4,883 -
Trade creditors 1,097,744 737,619
Taxation and social security 882,136 741,498
Other creditors 662,810 18,640
3,115,860 1,652,972

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2023 2022
£    £   
Bank loans 83,786 186,189
Hire purchase contracts (see note 9) 18,174 -
Other creditors 148,137 287,400
250,097 473,589

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2023 2022
£    £   
Net obligations repayable:
Within one year 4,883 -
Between one and five years 18,174 -
23,057 -

Non-cancellable operating leases
2023 2022
£    £   
Within one year - 76,500

CORNFLAKE LIMITED (REGISTERED NUMBER: 06624584)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
97,500 Ordinary £1 97,500 97,500
100 A Ordinary £1 100 100
100 B Ordinary £1 100 100
150 C Ordinary £1 150 150
50 D Ordinary £1 50 50
50 E Ordinary £1 50 50
97,950 97,950

11. GOVERNMENT GRANTS

Other income includes amounts received from the Government's Coronavirus Job Retention Scheme. The income is received in the form of grants. The company has also benefited from the deferment of VAT and PAYE payments under the Government's deferral scheme as well as the receipt of a government backed loan.