FLUXUS_LEISURE_LIMITED - Accounts


Company registration number 11812240 (England and Wales)
FLUXUS LEISURE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
PAGES FOR FILING WITH REGISTRAR
FLUXUS LEISURE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
FLUXUS LEISURE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
3
250
250
Tangible assets
4
7,810
9,750
Investments
5
-
0
100
8,060
10,100
Current assets
Debtors
6
159
6,628
Cash at bank and in hand
4,361
2,036
4,520
8,664
Creditors: amounts falling due within one year
7
(15,511)
(18,869)
Net current liabilities
(10,991)
(10,205)
Total assets less current liabilities
(2,931)
(105)
Creditors: amounts falling due after more than one year
8
(5,080)
(11,113)
Net liabilities
(8,011)
(11,218)
Capital and reserves
Called up share capital
400
400
Profit and loss reserves
(8,411)
(11,618)
Total equity
(8,011)
(11,218)

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

FLUXUS LEISURE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2023
31 December 2023
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 26 April 2024
A B Johnston
Director
Company registration number 11812240 (England and Wales)
FLUXUS LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
1
Accounting policies
Company information

Fluxus Leisure Limited is a private company limited by shares incorporated in England and Wales. The registered office is 52 High Street, Pinner, Middlesex, HA5 5PW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Patents & licences
Not amortised
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

FLUXUS LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% Straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

FLUXUS LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 5 -
1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
2
2
FLUXUS LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 6 -
3
Intangible fixed assets
Other
£
Cost
At 1 January 2023 and 31 December 2023
250
Amortisation and impairment
At 1 January 2023 and 31 December 2023
-
0
Carrying amount
At 31 December 2023
250
At 31 December 2022
250
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2023
15,600
Additions
2,613
At 31 December 2023
18,213
Depreciation and impairment
At 1 January 2023
5,850
Depreciation charged in the year
4,553
At 31 December 2023
10,403
Carrying amount
At 31 December 2023
7,810
At 31 December 2022
9,750
5
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
-
100
FLUXUS LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
5
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2023
100
Disposals
(100)
At 31 December 2023
-
Carrying amount
At 31 December 2023
-
At 31 December 2022
100
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Other debtors
159
6,628
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
2,550
2,961
Trade creditors
-
0
808
Taxation and social security
6,106
2,858
Other creditors
6,855
12,242
15,511
18,869
8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
5,080
7,272
Amounts owed to group undertakings
-
0
3,841
5,080
11,113

The company has an agreement with HSBC Bank for a Bounce Back Loan. This loan is guaranteed by the UK Government under the Bounce Back Loan Scheme.

2023-12-312023-01-01false26 April 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityA B Johnstonfalsefalse2024-04-26118122402023-01-012023-12-31118122402023-12-31118122402022-12-3111812240core:IntangibleAssetsOtherThanGoodwill2023-12-3111812240core:IntangibleAssetsOtherThanGoodwill2022-12-3111812240core:OtherPropertyPlantEquipment2023-12-3111812240core:OtherPropertyPlantEquipment2022-12-3111812240core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111812240core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3111812240core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111812240core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3111812240core:CurrentFinancialInstruments2023-12-3111812240core:CurrentFinancialInstruments2022-12-3111812240core:Non-currentFinancialInstruments2023-12-3111812240core:Non-currentFinancialInstruments2022-12-3111812240core:ShareCapital2023-12-3111812240core:ShareCapital2022-12-3111812240core:RetainedEarningsAccumulatedLosses2023-12-3111812240core:RetainedEarningsAccumulatedLosses2022-12-3111812240bus:Director12023-01-012023-12-3111812240core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3111812240core:PatentsTrademarksLicencesConcessionsSimilar2023-01-012023-12-3111812240core:PlantMachinery2023-01-012023-12-31118122402022-01-012022-12-3111812240core:IntangibleAssetsOtherThanGoodwill2022-12-3111812240core:OtherPropertyPlantEquipment2022-12-3111812240core:OtherPropertyPlantEquipment2023-01-012023-12-3111812240core:WithinOneYear2023-12-3111812240core:WithinOneYear2022-12-3111812240bus:PrivateLimitedCompanyLtd2023-01-012023-12-3111812240bus:SmallCompaniesRegimeForAccounts2023-01-012023-12-3111812240bus:FRS1022023-01-012023-12-3111812240bus:AuditExemptWithAccountantsReport2023-01-012023-12-3111812240bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP