ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-03-312023-03-312022-04-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.falseNo description of principal activity33truetrue 10762571 2022-04-01 2023-03-31 10762571 2021-04-01 2022-03-31 10762571 2023-03-31 10762571 2022-03-31 10762571 c:Director2 2022-04-01 2023-03-31 10762571 d:CurrentFinancialInstruments 2023-03-31 10762571 d:CurrentFinancialInstruments 2022-03-31 10762571 d:Non-currentFinancialInstruments 2023-03-31 10762571 d:Non-currentFinancialInstruments 2022-03-31 10762571 d:CurrentFinancialInstruments d:WithinOneYear 2023-03-31 10762571 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 10762571 d:Non-currentFinancialInstruments d:AfterOneYear 2023-03-31 10762571 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 10762571 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2023-03-31 10762571 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-03-31 10762571 d:ShareCapital 2023-03-31 10762571 d:ShareCapital 2022-03-31 10762571 d:RetainedEarningsAccumulatedLosses 2023-03-31 10762571 d:RetainedEarningsAccumulatedLosses 2022-03-31 10762571 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2023-03-31 10762571 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-03-31 10762571 c:FRS102 2022-04-01 2023-03-31 10762571 c:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 10762571 c:FullAccounts 2022-04-01 2023-03-31 10762571 c:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 iso4217:GBP xbrli:pure

Registered number: 10762571










FUSE DESIGN AND DEVELOP 89 LTD








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2023

 
FUSE DESIGN AND DEVELOP 89 LTD
REGISTERED NUMBER: 10762571

BALANCE SHEET
AS AT 31 MARCH 2023

2023
2022
Note
£
£

  

Current assets
  

Stocks
  
1,400,000
1,400,000

Debtors: amounts falling due within one year
 4 
9,641
9,495

Cash at bank and in hand
 5 
304
1,102

  
1,409,945
1,410,597

Creditors: amounts falling due within one year
 6 
(644,717)
(622,522)

Net current assets
  
 
 
765,228
 
 
788,075

Total assets less current liabilities
  
765,228
788,075

Creditors: amounts falling due after more than one year
 7 
(949,576)
(949,576)

  

Net liabilities
  
(184,348)
(161,501)


Capital and reserves
  

Called up share capital 
  
20
20

Profit and loss account
  
(184,368)
(161,521)

  
(184,348)
(161,501)


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 21 December 2023.




Page 1

 
FUSE DESIGN AND DEVELOP 89 LTD
REGISTERED NUMBER: 10762571
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023

Miss. A. Palm
Director

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
FUSE DESIGN AND DEVELOP 89 LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

1.


General information

The entity is a private limited company incorporated in England & Wales.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 3

 
FUSE DESIGN AND DEVELOP 89 LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.4

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.6

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

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
Page 4

 
FUSE DESIGN AND DEVELOP 89 LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)


2.9
Financial instruments (continued)

impairment loss is recognised in the Profit and loss account.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2022 - 3).


4.


Debtors

2023
2022
£
£


Other debtors
9,495
9,495

Prepayments and accrued income
146
-

9,641
9,495



5.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
304
1,102

304
1,102


Page 5

 
FUSE DESIGN AND DEVELOP 89 LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

6.


Creditors: Amounts falling due within one year

2023
2022
£
£

Amounts owed to group undertakings
441,399
421,682

Other creditors
200,000
200,000

Accruals and deferred income
3,318
840

644,717
622,522



7.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
949,576
949,576

949,576
949,576


The following liabilities were secured:

2023
2022
£
£



Bank loans
949,576
949,576

949,576
949,576

Details of security provided:

The bank loan is secured by a fixed charge over the company's freehold property.

Page 6

 
FUSE DESIGN AND DEVELOP 89 LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

8.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£




Amounts falling due after more than 5 years

Bank loans
949,576
949,576

949,576
949,576

949,576
949,576



9.


Financial instruments

2023
2022
£
£

Financial assets


Financial assets measured at fair value through profit or loss
304
1,102




Financial assets measured at fair value through profit or loss comprise cash at bank and in hand.


10.


Related party transactions

The company is a 100% subsidiary of Fuse Design & Develop Limited. FRS 102 does not require disclosure of transactions between group members and the company has taken advantage of this exemption.


11.


Controlling party

The company is a 100% subsidiary of Fuse Design & Develop Limited. That company is owned jointly by the directors of Fuse Design & Develop 89 Limited and their partners, so no individual has overall control of the company's affairs. 

 
Page 7