B_H_BLACKMORE_LIMITED - Accounts


Company Registration No. 04507640 (England and Wales)
B H BLACKMORE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
PAGES FOR FILING WITH REGISTRAR
B H BLACKMORE LIMITED
BALANCE SHEET
AS AT 30 JUNE 2019
30 June 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
3,606,527
2,776,959
Investment properties
4
250,000
203,875
Investments
5
76
76
3,856,603
2,980,910
Current assets
Stocks
37,695
30,114
Debtors
6
862,171
692,560
Cash at bank and in hand
10,888
41,386
910,754
764,060
Creditors: amounts falling due within one year
7
(1,512,684)
(1,330,276)
Net current liabilities
(601,930)
(566,216)
Total assets less current liabilities
3,254,673
2,414,694
Creditors: amounts falling due after more than one year
8
(2,010,819)
(1,592,991)
Provisions for liabilities
(227,037)
(116,284)
Net assets
1,016,817
705,419
Capital and reserves
Called up share capital
9
102
156
Share premium account
174,975
174,975
Revaluation reserve
493,530
-
Capital redemption reserve
98
44
Profit and loss reserves
348,112
530,244
Total equity
1,016,817
705,419
B H BLACKMORE LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2019
30 June 2019
- 2 -

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

For the financial year ended 30 June 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 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.

The financial statements were approved by the board of directors and authorised for issue on 19 March 2020 and are signed on its behalf by:
B H Blackmore
Director
Company Registration No. 04507640
B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
- 3 -
1
Accounting policies
Company information

B H Blackmore Limited is a private company limited by shares incorporated in England and Wales. The registered office is 13-15 High Street, Witney, Oxon, OX28 6HW.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
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.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of precision engineering 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 are recoverable.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
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.

B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
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:

Freehold land and buildings
straight line over 50 years
Plant and machinery
25% reducing balance
Fixtures, fittings and equipment
25% reducing balance
DMG and Matsuura machining centres
10% reducing balance
Goodway lathes
straight line over 10 years
Motor vehicles
25% reducing balance
Measuring equipment
straight line over 2 years
Machining centre
straight line over 6 years
1 year life pool
straight line over 1 year
2 year life pool
straight line over 2 years

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.

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

1.6
Fixed asset investments

Interests in subsidiaries 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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 5 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.10
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 and loans from fellow group companies, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

1.11
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.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.14
Retirement benefits

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

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 22 (2018 - 21).

B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 July 2018
1,325,884
2,879,742
4,205,626
Additions
-
555,282
555,282
Revaluation
503,278
-
503,278
At 30 June 2019
1,829,162
3,435,024
5,264,186
Depreciation and impairment
At 1 July 2018
139,376
1,289,291
1,428,667
Depreciation charged in the year
39,651
265,511
305,162
Revaluation
(76,170)
-
(76,170)
At 30 June 2019
102,857
1,554,802
1,657,659
Carrying amount
At 30 June 2019
1,726,305
1,880,222
3,606,527
At 30 June 2018
1,186,508
1,590,451
2,776,959

Land and buildings compromising of Units 27 and 28 Chancery Gate Business Centre, Kidlington, Oxon, OX5 1FQ, with a carrying amount of £1,726,305, were revalued as at 30 June 2019 by Benedicts Consultant Surveyors Ltd, independent valuers not connected with the company, on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arms length terms for similar properties.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2019
2018
£
£
Cost
1,325,884
1,325,884
Accumulated depreciation
(179,027)
(139,376)
Carrying value
1,146,857
1,186,508
B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 8 -
4
Investment property
2019
£
Fair value
At 1 July 2018
203,875
Revaluations
46,125
At 30 June 2019
250,000

Investment property comprises of Unit 3, De Havilland Way, Witney, Oxon, OX29 0YG. The fair value of the investment property has been arrived at on the basis of a valuation carried out by VSL & Partners Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
Fixed asset investments
2019
2018
£
£
Investments
76
76
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 July 2018 & 30 June 2019
76
Carrying amount
At 30 June 2019
76
At 30 June 2018
76
6
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
630,261
444,125
Other debtors
231,910
248,435
862,171
692,560
B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 9 -
7
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans
115,827
82,712
Trade creditors
123,655
96,987
Amounts owed to group undertakings
38,203
37,843
Taxation and social security
81,368
29,926
Other creditors
1,153,631
1,082,808
1,512,684
1,330,276

Bank loans are secured by fixed and floating charges over the property and assets of the business.

 

Obligations under finance leases included within other creditors due within one year of £598,121 (2018 - £489,114) are secured upon the assets concerned.

8
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans
910,895
755,248
Other creditors
1,099,924
837,743
2,010,819
1,592,991

Bank loans are secured by fixed and floating charges over the property and assets of the business.

 

Obligations under finance leases included within other creditors due after more than one year of £1,099,924 (2018 - £837,743) are secured upon the assets concerned.

Creditors which fall due after five years are as follows:
2019
2018
£
£
Payable by instalments
427,068
376,171
9
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
102 ordinary A shares of £1 each
102
102
0 ordinary B shares of £1 each
-
54
102
156
B H BLACKMORE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 10 -
10
Non-distributable profits reserve
2019
2018
£
£
At the beginning of the year
-
-
Non distributable profits in the year
46,125
-
At the end of the year
46,125
-
11
Related party transactions

During the year the company entered into the following transactions with related parties:

Shares purchased from shareholder - Mr Peter Robottom

 

On 30 June 2017, a resolution was passed to agree that B H Blackmore Limited will purchase the 98 ordinary B shares for a total consideration of £625,000 plus an additional share amount of up to £51,274, totalling £676,274, out of distributable profits. In the period to 30 June 2018, 44 ordinary B shares were purchased for a total consideration of £297,840. In the year to 30 June 2019, the remaining 54 ordinary B shares were repurchased for a total consideration of £358,335.

 

Loans to 100% subsidiary undertaking

 

On 9 October 2018, a loan of £1,170 to the wholly owned subsidiary Additive Engineering Technologies Ltd was waived and will not be repaid.

 

On 30 June 2019, a loan of £500 to the wholly owned subsidiary Sky Aerospace Ltd was waived and will not be repaid.

12
Directors' transactions

A short term loan has been been granted by the company to one of its directors as follows:

The loan agreement with Mr B H Blackmore was signed on 19 June 2019. The short term loan is interest free for 6 months from the date the loan was granted and then interest will be charged at a rate of 12% thereafter. All capital and any interest accrued is due to be repaid in full on or before 31 March 2020.

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
  B H Blackmore - short term loan
12.00
-
40,000
40,000
-
40,000
40,000
2019-06-302018-07-01false20 March 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityB H BlackmoreH L WhartonS J DolemanJ E C GrayD A SkidmoreH L Wharton2020-03-19045076402018-07-012019-06-30045076402019-06-30045076402018-06-3004507640core:LandBuildings2019-06-3004507640core:OtherPropertyPlantEquipment2019-06-3004507640core:LandBuildings2018-06-3004507640core:OtherPropertyPlantEquipment2018-06-3004507640core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-3004507640core:CurrentFinancialInstrumentscore:WithinOneYear2018-06-3004507640core:CurrentFinancialInstruments2019-06-3004507640core:CurrentFinancialInstruments2018-06-3004507640core:Non-currentFinancialInstruments2019-06-3004507640core:Non-currentFinancialInstruments2018-06-3004507640core:ShareCapital2019-06-3004507640core:ShareCapital2018-06-3004507640core:SharePremium2019-06-3004507640core:SharePremium2018-06-3004507640core:RevaluationReserve2019-06-3004507640core:CapitalRedemptionReserve2019-06-3004507640core:CapitalRedemptionReserve2018-06-3004507640core:RetainedEarningsAccumulatedLosses2019-06-3004507640core:RetainedEarningsAccumulatedLosses2018-06-3004507640core:ShareCapitalOrdinaryShares2019-06-3004507640core:ShareCapitalOrdinaryShares2018-06-3004507640bus:Director12018-07-012019-06-3004507640core:LandBuildingscore:OwnedOrFreeholdAssets2018-07-012019-06-3004507640core:PlantMachinery2018-07-012019-06-3004507640core:FurnitureFittings2018-07-012019-06-3004507640core:ComputerEquipment2018-07-012019-06-3004507640core:MotorVehicles2018-07-012019-06-3004507640core:LandBuildings2018-06-3004507640core:OtherPropertyPlantEquipment2018-06-30045076402018-06-3004507640core:OtherPropertyPlantEquipment2018-07-012019-06-3004507640core:LandBuildings2018-07-012019-06-3004507640core:WithinOneYear2019-06-3004507640core:WithinOneYear2018-06-3004507640bus:OrdinaryShareClass12019-06-3004507640bus:OrdinaryShareClass12018-07-012019-06-3004507640bus:PrivateLimitedCompanyLtd2018-07-012019-06-3004507640bus:SmallCompaniesRegimeForAccounts2018-07-012019-06-3004507640bus:FRS1022018-07-012019-06-3004507640bus:AuditExemptWithAccountantsReport2018-07-012019-06-3004507640bus:Director22018-07-012019-06-3004507640bus:Director32018-07-012019-06-3004507640bus:Director42018-07-012019-06-3004507640bus:Director52018-07-012019-06-3004507640bus:CompanySecretary12018-07-012019-06-3004507640bus:FullAccounts2018-07-012019-06-30xbrli:purexbrli:sharesiso4217:GBP