Broxton Industries Limited - Accounts to registrar (filleted) - small 18.2

Broxton Industries Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.3.2.199 01102735 Board of Directors Board of Directors 1.5.18 30.4.19 30.4.19 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure011027352018-04-30011027352019-04-30011027352018-05-012019-04-30011027352017-04-30011027352017-05-012018-04-30011027352018-04-3001102735ns15:EnglandWales2018-05-012019-04-3001102735ns14:PoundSterling2018-05-012019-04-3001102735ns10:Director12018-05-012019-04-3001102735ns10:Director22018-05-012019-04-3001102735ns10:PrivateLimitedCompanyLtd2018-05-012019-04-3001102735ns10:SmallEntities2018-05-012019-04-3001102735ns10:AuditExempt-NoAccountantsReport2018-05-012019-04-3001102735ns10:SmallCompaniesRegimeForDirectorsReport2018-05-012019-04-3001102735ns10:SmallCompaniesRegimeForAccounts2018-05-012019-04-3001102735ns10:FullAccounts2018-05-012019-04-300110273512018-05-012019-04-3001102735ns5:CurrentFinancialInstruments2019-04-3001102735ns5:CurrentFinancialInstruments2018-04-3001102735ns5:ShareCapital2019-04-3001102735ns5:ShareCapital2018-04-3001102735ns5:RetainedEarningsAccumulatedLosses2019-04-3001102735ns5:RetainedEarningsAccumulatedLosses2018-04-3001102735ns5:NetGoodwill2018-05-012019-04-3001102735ns5:LandBuildingsns5:ShortLeaseholdAssets2018-05-012019-04-3001102735ns5:PlantMachinery2018-05-012019-04-3001102735ns5:FurnitureFittings2018-05-012019-04-3001102735ns5:MotorVehicles2018-05-012019-04-3001102735ns5:NetGoodwill2018-04-3001102735ns5:NetGoodwill2019-04-3001102735ns5:NetGoodwill2018-04-3001102735ns5:LandBuildingsns5:ShortLeaseholdAssets2018-04-3001102735ns5:PlantMachinery2018-04-3001102735ns5:FurnitureFittings2018-04-3001102735ns5:MotorVehicles2018-04-3001102735ns5:LandBuildingsns5:ShortLeaseholdAssets2019-04-3001102735ns5:PlantMachinery2019-04-3001102735ns5:FurnitureFittings2019-04-3001102735ns5:MotorVehicles2019-04-3001102735ns5:LandBuildingsns5:ShortLeaseholdAssets2018-04-3001102735ns5:PlantMachinery2018-04-3001102735ns5:FurnitureFittings2018-04-3001102735ns5:MotorVehicles2018-04-3001102735ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-04-3001102735ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-04-30


REGISTERED NUMBER: 01102735 (England and Wales)










Broxton Industries Limited

Financial Statements

for the Year Ended 30th April 2019






Broxton Industries Limited (Registered number: 01102735)






Contents of the Financial Statements
for the Year Ended 30th April 2019




Page

Balance Sheet 1

Notes to the Financial Statements 3


Broxton Industries Limited (Registered number: 01102735)

Balance Sheet
30th April 2019

2019 2018
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 32,292 34,792
Tangible assets 5 1,210,787 1,434,116
1,243,079 1,468,908

CURRENT ASSETS
Stocks 92,566 84,511
Debtors 6 957,777 1,334,766
Investments 7 - 119,670
Cash at bank and in hand 551,280 420,294
1,601,623 1,959,241
CREDITORS
Amounts falling due within one year 8 543,854 973,279
NET CURRENT ASSETS 1,057,769 985,962
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,300,848

2,454,870

PROVISIONS FOR LIABILITIES 99,159 123,857
NET ASSETS 2,201,689 2,331,013

CAPITAL AND RESERVES
Called up share capital 111 111
Retained earnings 2,201,578 2,330,902
SHAREHOLDERS' FUNDS 2,201,689 2,331,013

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30th April 2019.

The members have not required the company to obtain an audit of its financial statements for the year ended 30th April 2019 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.

Broxton Industries Limited (Registered number: 01102735)

Balance Sheet - continued
30th April 2019


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 Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors on 24th January 2020 and were signed on its behalf
by:




B E Ellams - Director



M J Ellams - Director


Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements
for the Year Ended 30th April 2019

1. STATUTORY INFORMATION

Broxton Industries Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address are as below:

Registered number: 01102735

Registered office: 48 Elliot Road
Love Lane Trading Estate
CIRENCESTER
Gloucestershire
GL7 1YS

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 represents sales, excluding value added tax, except in respect of service contracts where turnover is
recognised when the company obtains the right to consideration.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2012, is being amortised evenly over its estimated useful life of twenty years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold improvements - 20% on reducing balance
Plant and machinery - 20% on reducing balance
Fixtures, fittings and equipment - 15% to 30% on reducing balance
Motor vehicles - 25% on reducing balance

Stocks
Stock is valued at the lower of cost and net realisable value.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account,
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.


Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements - continued
for the Year Ended 30th April 2019

2. ACCOUNTING POLICIES - continued
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.

Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease term.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme in respect of the directors and employees. The
scheme and its assets are held by independent managers. The pension costs charged in the financial statements
represent the contribution payable by the company during the year.

Investments
Current asset investments are stated at year end market values.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 73 (2018 - 65 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1st May 2018
and 30th April 2019 50,000
AMORTISATION
At 1st May 2018 15,208
Charge for year 2,500
At 30th April 2019 17,708
NET BOOK VALUE
At 30th April 2019 32,292
At 30th April 2018 34,792

Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements - continued
for the Year Ended 30th April 2019

5. TANGIBLE FIXED ASSETS
Fixtures,
Short fittings
leasehold Plant and and Motor
improvements machinery equipment vehicles Totals
£    £    £    £    £   
COST
At 1st May 2018 478,985 2,990,314 187,411 156,385 3,813,095
Additions 12,889 889 2,908 - 16,686
Disposals - (101,180 ) - - (101,180 )
At 30th April 2019 491,874 2,890,023 190,319 156,385 3,728,601
DEPRECIATION
At 1st May 2018 15,236 2,119,011 153,371 91,361 2,378,979
Charge for year 37,687 173,613 8,632 16,256 236,188
Eliminated on disposal - (97,353 ) - - (97,353 )
At 30th April 2019 52,923 2,195,271 162,003 107,617 2,517,814
NET BOOK VALUE
At 30th April 2019 438,951 694,752 28,316 48,768 1,210,787
At 30th April 2018 463,749 871,303 34,040 65,024 1,434,116

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade debtors 711,803 934,312
Amounts recoverable on contracts 176,103 331,591
Other debtors 69,871 68,863
957,777 1,334,766

7. CURRENT ASSET INVESTMENTS
2019 2018
£    £   
Listed investments - 119,670

Current asset investments are stated at their market value at the year end.

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade creditors 299,051 670,050
Taxation and social security 206,658 157,915
Other creditors 38,145 145,314
543,854 973,279