Brauer Limited - Period Ending 2018-06-30

Brauer Limited - Period Ending 2018-06-30


Brauer Limited 05980295 false 2017-07-01 2018-06-30 2018-06-30 The principal activity of the company is that of production of industrial wheels and clamps. Digita Accounts Production Advanced 6.21.8540.0 Software true 05980295 2017-07-01 2018-06-30 05980295 2018-06-30 05980295 core:RetainedEarningsAccumulatedLosses 2018-06-30 05980295 core:ShareCapital 2018-06-30 05980295 core:CurrentFinancialInstruments 2018-06-30 05980295 core:CurrentFinancialInstruments core:WithinOneYear 2018-06-30 05980295 core:Non-currentFinancialInstruments core:AfterOneYear 2018-06-30 05980295 core:Goodwill 2018-06-30 05980295 core:LandBuildings 2018-06-30 05980295 core:MotorVehicles 2018-06-30 05980295 core:OtherPropertyPlantEquipment 2018-06-30 05980295 bus:SmallEntities 2017-07-01 2018-06-30 05980295 bus:AuditExemptWithAccountantsReport 2017-07-01 2018-06-30 05980295 bus:FullAccounts 2017-07-01 2018-06-30 05980295 bus:RegisteredOffice 2017-07-01 2018-06-30 05980295 bus:CompanySecretary1 2017-07-01 2018-06-30 05980295 bus:Director3 2017-07-01 2018-06-30 05980295 bus:PrivateLimitedCompanyLtd 2017-07-01 2018-06-30 05980295 bus:Agent1 2017-07-01 2018-06-30 05980295 core:NegativeGoodwill 2017-07-01 2018-06-30 05980295 core:LandBuildings 2017-07-01 2018-06-30 05980295 core:LeaseholdImprovements 2017-07-01 2018-06-30 05980295 core:MotorVehicles 2017-07-01 2018-06-30 05980295 core:OtherPropertyPlantEquipment 2017-07-01 2018-06-30 05980295 core:PlantMachinery 2017-07-01 2018-06-30 05980295 countries:AllCountries 2017-07-01 2018-06-30 05980295 2017-06-30 05980295 core:Goodwill 2017-06-30 05980295 core:LandBuildings 2017-06-30 05980295 core:MotorVehicles 2017-06-30 05980295 core:OtherPropertyPlantEquipment 2017-06-30 05980295 2016-07-01 2017-06-30 05980295 2017-06-30 05980295 core:RetainedEarningsAccumulatedLosses 2017-06-30 05980295 core:ShareCapital 2017-06-30 05980295 core:CurrentFinancialInstruments 2017-06-30 05980295 core:CurrentFinancialInstruments core:WithinOneYear 2017-06-30 05980295 core:Non-currentFinancialInstruments core:AfterOneYear 2017-06-30 05980295 core:LandBuildings 2017-06-30 05980295 core:MotorVehicles 2017-06-30 05980295 core:OtherPropertyPlantEquipment 2017-06-30 iso4217:GBP xbrli:pure

Registration number: 05980295

Brauer Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 30 June 2018

image-name
 

Brauer Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 10

 

Brauer Limited

Company Information

Director

Mr A Taylor

Company secretary

Mr IG Windmill

Registered office

Dawson Road
Mount Farm Estate
Milton Keynes
Buckinghamshire
MK1 1JP

Accountants

Michael J Emery & Co Limited
22 St John Street
Newport Pagnell
Buckinghamshire
MK16 8HJ

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Brauer Limited
for the Year Ended 30 June 2018

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Brauer Limited for the year ended 30 June 2018 as set out on pages 3 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of Brauer Limited, as a body, in accordance with the terms of our instructions. Our work has been undertaken solely to prepare for your approval the accounts of Brauer Limited and state those matters that we have agreed to state to the Board of Directors of Brauer Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Brauer Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Brauer Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Brauer Limited. You consider that Brauer Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Brauer Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Michael J Emery & Co Limited
22 St John Street
Newport Pagnell
Buckinghamshire
MK16 8HJ

28 March 2019

 

Brauer Limited

(Registration number: 05980295)
Balance Sheet as at 30 June 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

5

157,039

102,175

Current assets

 

Stocks

6

66,345

59,426

Debtors

7

1,751,098

1,623,662

Cash at bank and in hand

 

46,724

48,424

 

1,864,167

1,731,512

Creditors: Amounts falling due within one year

8

(787,399)

(770,957)

Net current assets

 

1,076,768

960,555

Total assets less current liabilities

 

1,233,807

1,062,730

Creditors: Amounts falling due after more than one year

8

(96,904)

(31,891)

Provisions for liabilities

(22,774)

(15,675)

Net assets

 

1,114,129

1,015,164

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

1,114,029

1,015,064

Total equity

 

1,114,129

1,015,164

For the financial year ending 30 June 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

 

Brauer Limited

(Registration number: 05980295)
Balance Sheet as at 30 June 2018

Approved and authorised by the director on 28 March 2019
 

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

Mr IG Windmill

Company secretary

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

1

General information

The company is a private company limited by share capital incorporated in England and Wales, 05980295.

The address of its registered office is:
Dawson Road
Mount Farm Estate
Milton Keynes
Buckinghamshire
MK1 1JP
England

These financial statements were authorised for issue by the director on 28 March 2019.

2

Accounting policies

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.

Turnover

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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

Tangible assets

Tangible assets are stated in the statement of financial position 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

Short leasehold

in accordance with property lease

Plant and machinery

25% on cost

Motor vehicles

25% on cost

Negative goodwill

Negative goodwill is included within fixed assets and released to the profit and loss account in the periods in which the fair values of the non-monetary assets purchased on the same acquisition are recovered, whether through sale or depreciation.

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.

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.

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

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.

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.

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.

Factoring

The company operates a trade debtor factoring arrangement whereby up to 85% of the company's approved trade debtor balances are collected under the recourse debt factoring agreement.

3

Staff numbers

The average number of persons employed by the company during the year, including the director, was 40 (2017 - 40).

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2017

(287,873)

(287,873)

At 30 June 2018

(287,873)

(287,873)

Amortisation

At 1 July 2017

(287,873)

(287,873)

At 30 June 2018

(287,873)

(287,873)

Carrying amount

At 30 June 2018

-

-

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 July 2017

4,730

133,178

278,524

416,432

Additions

-

39,564

111,000

150,564

Disposals

-

(68,035)

(278,524)

(346,559)

At 30 June 2018

4,730

104,707

111,000

220,437

Depreciation

At 1 July 2017

-

75,695

238,562

314,257

Charge for the year

473

24,528

16,188

41,189

Eliminated on disposal

-

(53,486)

(238,562)

(292,048)

At 30 June 2018

473

46,737

16,188

63,398

Carrying amount

At 30 June 2018

4,257

57,970

94,812

157,039

At 30 June 2017

4,730

57,483

39,962

102,175

Included within the net book value of land and buildings above is £4,257 (2017 - £4,730) in respect of short leasehold land and buildings.
 

6

Stocks

2018
£

2017
£

Inventory

66,345

59,426

7

Debtors

Note

2018
£

2017
£

Trade debtors

 

821,865

631,427

Intercompany

768,000

900,000

Other debtors

 

114,957

45,603

Prepayments

 

46,276

46,632

Total current trade and other debtors

 

1,751,098

1,623,662

 

Brauer Limited

Notes to the Financial Statements for the Year Ended 30 June 2018

8

Creditors

Note

2018
£

2017
£

Due within one year

 

Obligations under finance lease and hire purchase contracts

56,977

44,900

Trade creditors

 

232,459

232,102

PAYE and NIC creditor

 

38,453

36,568

VAT Control account

 

33,387

31,822

Other creditors

 

34,716

33,734

Due to factor

 

376,988

359,047

Accruals

 

10,617

9,219

Corporation tax control

 

3,802

23,565

 

787,399

770,957

Due after one year

 

Obligations under finance lease and hire purchase contracts

96,904

31,891

9

Financial commitments, guarantees and contingencies

The total amount of financial commitments not included in the balance sheet is £166,000 (2017 - £166,000).