BOND_BRYAN_ARCHITECTS_(HO - Accounts


Company Registration No. 07404797 (England and Wales)
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
G Halliwell
J Herbert
J Stibbons
Mr B Raw
M Hutton
Z Masters
S Maslin
(Appointed 4 January 2022)
P Severn
(Appointed 4 January 2022)
Company number
07404797
Registered office
The Church Studio
Springvale Road
Sheffield
S10 1LP
Auditor
Hart Shaw LLP
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
Business address
The Church Studio
Springvale Road
Sheffield
S10 1LP
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Group statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 32
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The directors present the strategic report for the year ended 31 December 2021.

Fair review of the business

The impact of the COVID-19 virus, first felt during 2020, continued to have an impact on the business in 2021 and with additional uncertainty added more recently by the war in Ukraine and rising inflation, the Directors continue to be pleased with the resilience and adaptability of the business.

Whilst turnover fell by 2.3% from £9.05M to £8.85M, the fall was entirely attributable to sales charged for the work of our sub-consultants. Fees generated by the activities of our own staff (net of Work in Progress adjustments) actually rose by 4%. Despite this improvement in revenue, there were a number of projects that were delayed into 2022 that were expected to commence in the latter part of 2021, which ultimately affected business profitability in the year. Staff related costs increased by 4% in line with the increase in sales and overheads increased by 14% due to investment in ICT to support more flexible methods of working and higher market rates for PI Insurance. Other cost savings made in 2020 as a result of lockdown also started to reverse in 2021.

The consequence of this was a decrease in pre-tax profit from £0.35M to £0.25M in the year. Due to the ongoing challenges mentioned above and whilst the Directors are targeting profit growth in 2022, it is felt that this will be relatively modest.

Geographically, the South of England contributed 54% of sales, slightly up on 2020 (52%). Whilst the Education sector remains the largest single sector for the business (54% of net fee income) the spread of business won across different sectors has added to the resilience of the business and improves its ability to withstand shocks to a particular sector. However, projects in the Education sector are being procured in 2022 and so it is hoped that there will be reasonable growth in this area.

On 23rd December 2021, the Company entered into a joint venture agreement with Build Data Group to further develop and grow Bond Bryan Digital. The Directors feel that the investment obtained as part of this agreement will enable the business to develop rapidly by increasing the resources available to it. Bond Bryan Architects has retained a 20% stake in the business.

Two new Directors, Steve Maslin and Pete Severn were appointed in January 2022 as part of the Company’s succession planning strategy.

A new loan of £0.8M was taken out in March 2022, to assist with the relocation of the business to new premises in Sheffield in the second half of the year.

On behalf of the board

S Maslin
Director
8 June 2022
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company and group continued to be that of architectural services

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

G Halliwell
J Herbert
J Stibbons
Mr B Raw
M Hutton
Z Masters
S Maslin
(Appointed 4 January 2022)
P Severn
(Appointed 4 January 2022)
Auditor

The auditor, Hart Shaw LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of important events occurring since the year end, future developments and research and development activities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
S Maslin
Director
8 June 2022
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
- 4 -
Opinion

We have audited the financial statements of Bond Bryan Architects (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2021 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2021 and of the group's profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud and the audit response

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

We assessed the overall susceptibility of the financial statements to material misstatement due to irregularities as low.

 

At the planning stage we identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussion with the directors and other management, as required by auditing standards. The potential effect of any laws and regulation on the financial statements can vary considerably. There are laws and regulations that directly affect the financial statements (e.g. the Companies Act) as well as many other operational laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements. Owing to the size, nature and complexity of the organisation and the applicable laws and regulations to which it must adhere, the risk of material misstatement was deemed to be low, therefore the procedures performed by the audit team were limited to:

  • Communicating identified laws and regulations at planning throughout the audit team to remain alert to any indications of non-compliance throughout the audit.

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as non-compliance with laws and regulations.

  • Reviewing minutes of meetings of those charged with governance.

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

 

We have assessed the overall susceptibility of the financial statements to material misstatement due to fraud as moderate. This is due to the nature of the industry in which the group operates involving long term contracts which, in accordance with the applicable accounting framework, requires a higher degree of estimation surrounding the stage of completion of contracts. This increases the risk of material misstatements within this industry.

 

Management override is inherently high risk on any audit. Management override which may cause there to be a material misstatement within the financial statements may present itself in a number of ways, for example:

  • Override of internal controls (e.g. segregation of duties)

  • Entering into transactions outside the normal course of business, especially with related parties

  • Fraudulent revenue recognition, including fictitious sales and sales being recorded in the wrong period

  • Presenting bias in accounting judgements and estimates, particularly the ones disclosed in note 2 to the financial statements.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
- 7 -

In order to reduce the risk of material misstatement to an acceptable level, numerous audit procedures were performed including:

  • Enquiries of management as to whether they had any knowledge of any actual or suspected fraud

  • Review of all material journal entries made throughout the year as well as those made to prepare the financial statements

  • Reviewing the underlying rationale behind transactions in order to assess whether they were outside the normal course of business

  • Increased substantive testing across all material income streams

  • Assessing whether management’s judgements and estimates indicated potential bias, particularly those disclosed in note 2 to the financial statements

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected material misstatements in the financial statements, even though we have performed our audit in accordance with auditing standards. Furthermore, as with all audits, there is a higher risk of irregularities (especially those relating to fraud) being undetected, as these may involve the override of internal controls, collusion, intentional omissions and misrepresentations etc. We are not responsible for preventing non-compliance or fraud and therefore cannot be expected to detect all instances of such. Our audit was not designed to identify misstatements or other irregularities that would not be considered to be material to the financial statements. The further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Adam Shield (Senior Statutory Auditor)
For and on behalf of Hart Shaw LLP
13 June 2022
Chartered Accountants
Statutory Auditor
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
8,846,495
9,047,859
Cost of sales
(6,599,538)
(6,929,053)
Gross profit
2,246,957
2,118,806
Administrative expenses
(1,976,391)
(1,829,473)
Other operating income
-
87,700
Operating profit
4
270,566
377,033
Interest payable and similar expenses
8
(20,532)
(43,128)
Profit before taxation
250,034
333,905
Tax on profit
9
(40,336)
148,958
Profit for the financial year
209,698
482,863
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Goodwill
10
606,668
808,890
Negative goodwill
10
(77,079)
(102,773)
Net goodwill
529,589
706,117
Other intangible assets
10
48,762
65,016
Total intangible assets
578,351
771,133
Tangible assets
11
217,045
243,211
Investments
12
62,500
-
0
857,896
1,014,344
Current assets
Debtors
15
3,056,741
2,553,259
Cash at bank and in hand
189,357
647,482
3,246,098
3,200,741
Creditors: amounts falling due within one year
16
(2,003,651)
(2,368,176)
Net current assets
1,242,447
832,565
Total assets less current liabilities
2,100,343
1,846,909
Creditors: amounts falling due after more than one year
17
-
(148,542)
Provisions for liabilities
Deferred tax liability
19
37,673
40,395
(37,673)
(40,395)
Net assets
2,062,670
1,657,972
Capital and reserves
Called up share capital
21
45
30
Share premium account
209,982
14,997
Capital redemption reserve
50
50
Profit and loss reserves
1,852,593
1,642,895
Total equity
2,062,670
1,657,972
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
The financial statements were approved by the board of directors and authorised for issue on 8 June 2022 and are signed on its behalf by:
08 June 2022
S Maslin
Director
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 11 -
2021
2020
Notes
£
£
£
£
Fixed assets
Investments
12
1,650,000
1,650,000
Current assets
Debtors
15
46,778
46,340
Cash at bank and in hand
2,957
13,378
49,735
59,718
Creditors: amounts falling due within one year
16
(1,450,631)
(1,482,086)
Net current liabilities
(1,400,896)
(1,422,368)
Total assets less current liabilities
249,104
227,632
Creditors: amounts falling due after more than one year
17
-
(148,542)
Net assets
249,104
79,090
Capital and reserves
Called up share capital
21
45
30
Share premium account
209,982
14,997
Capital redemption reserve
50
50
Profit and loss reserves
39,027
64,013
Total equity
249,104
79,090

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £24,986 (2020 - £454,613 profit).

The financial statements were approved by the board of directors and authorised for issue on 8 June 2022 and are signed on its behalf by:
08 June 2022
S Maslin
Director
Company Registration No. 07404797
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2020
48
14,997
32
1,669,182
1,684,259
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
482,863
482,863
Redemption of shares
21
(18)
-
18
(509,150)
(509,150)
Balance at 31 December 2020
30
14,997
50
1,642,895
1,657,972
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
-
209,698
209,698
Issue of share capital
21
15
194,985
-
-
195,000
Balance at 31 December 2021
45
209,982
50
1,852,593
2,062,670
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 13 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2020
48
14,997
32
118,550
133,627
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
454,613
454,613
Redemption of shares
21
(18)
-
18
(509,150)
(509,150)
Balance at 31 December 2020
30
14,997
50
64,013
79,090
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
-
-
(24,986)
(24,986)
Issue of share capital
21
15
194,985
-
-
195,000
Balance at 31 December 2021
45
209,982
50
39,027
249,104
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 14 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
146,379
941,097
Interest paid
(20,532)
(43,128)
Income taxes refunded
96,604
56,655
Net cash inflow from operating activities
222,451
954,624
Investing activities
Purchase of tangible fixed assets
(136,284)
(148,693)
Proceeds on disposal of tangible fixed assets
24,886
2,146
Receipts arising from loans made
23,400
-
Net cash used in investing activities
(87,998)
(146,547)
Financing activities
Redemption of shares
(192,578)
(375,780)
Repayment of bank loans
(400,000)
(400,000)
Net cash used in financing activities
(592,578)
(775,780)
Net (decrease)/increase in cash and cash equivalents
(458,125)
32,297
Cash and cash equivalents at beginning of year
647,482
615,185
Cash and cash equivalents at end of year
189,357
647,482
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 15 -
1
Accounting policies
Company information

Bond Bryan Architects (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Church Studio, Springvale Road, Sheffield, S10 1LP.

 

The group consists of Bond Bryan Architects (Holdings) Limited and all of its subsidiaries.

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.

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.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Bond Bryan Architects (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2021. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
1.6
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.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.8
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:

Purchase of name
Useful life in line with goodwill
1.9
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.

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:

Fixtures and fittings
15% - 33% straight line
Computers
33% 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 recognised in the profit and loss account.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 18 -
1.10
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

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

1.11
Impairment of fixed assets

At each reporting period end date, the group 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.

1.12
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.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 19 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group 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.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
Taxation

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

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 20 -
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 if, and only if, there is 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.

1.16
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.17
Retirement benefits

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

1.18
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.19
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following accounting estimates have had the most significant effect on amounts recognised in the financial statements.

Payments received on account

The group has a number of contracts for rendering of services which were in progress at the year end for which the costs incurred are less than the revenue billed to the customer. The group recognises revenue throughout the length of the contract through the costs incurred to date, as this is the significant act that ensures the group will be entitled to the full amount of revenue.

 

In making this judgement, management has considered the detailed criteria set out for the recognition of revenue on FRS 102 Section 23.

 

As such, the group has deferred income of £255,128 (2020 £53,555) at the year end.

Gross amounts owed by contract customers

The group has a number of contracts for rendering services which were in progress at the year end for which the costs incurred were in excess of the revenue billed to the customer. In accordance with the accounting policy and the standards mentioned above, the group has accrued revenue for which it is entitled to on these contracts to ensure that sufficient revenue has been recognised.

 

As such, the group has accrued income of £351,237 (2020 £380,671) at the year end.

3
Turnover and other revenue
2021
2020
£
£
Other significant revenue
Grants received - Covid support
-
0
87,700
2021
2020
£
£
Turnover analysed by geographical market
UK
8,846,495
9,047,859
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
4
Operating profit
2021
2020
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
-
0
(87,700)
Depreciation of owned tangible fixed assets
135,463
139,480
Profit on disposal of tangible fixed assets
(60,399)
(1,763)
Amortisation of intangible assets
192,782
192,782
Operating lease charges
332,284
300,085
5
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
10,000
10,000
Audit of the financial statements of the company's subsidiaries
16,000
17,908
26,000
27,908
6
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Directors
6
5
6
6
Administration
14
15
-
-
Technical
109
111
-
-
Total
129
131
6
6

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
5,077,494
4,967,584
-
0
-
0
Social security costs
556,713
548,443
-
0
-
0
Pension costs
163,252
152,711
-
0
-
0
5,797,459
5,668,738
-
0
-
0
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
7
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
604,452
597,852
Company pension contributions to defined contribution schemes
30,319
24,509
634,771
622,361
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
113,672
119,029
Company pension contributions to defined contribution schemes
5,000
2,348

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2020 5).

8
Interest payable and similar expenses
2021
2020
£
£
Interest on bank overdrafts and loans
20,532
43,128
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
(41,676)
(108,412)
Adjustments in respect of prior periods
85,172
(43,543)
Total current tax
43,496
(151,955)
Deferred tax
Origination and reversal of timing differences
(3,160)
2,997
Total tax charge/(credit)
40,336
(148,958)
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
9
Taxation
(Continued)
- 24 -

The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2021
2020
£
£
Profit before taxation
250,034
333,905
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
47,506
63,442
Tax effect of expenses that are not deductible in determining taxable profit
50,838
5,441
Unutilised tax losses carried forward
4,359
8,405
Permanent capital allowances in excess of depreciation
(22,297)
(2,693)
Amortisation on assets not qualifying for tax allowances
41,510
36,628
Research and development tax credit
(151,779)
(142,057)
Under/(over) provided in prior years
85,172
(43,532)
Utilisation of research and development tax losses
(12,251)
(77,607)
Change in deferred tax liabilities
(2,722)
3,015
Taxation charge/(credit)
40,336
(148,958)
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 25 -
10
Intangible fixed assets
Group
Goodwill
Negative goodwill
Purchase of name
Total
£
£
£
£
Cost
At 1 January 2021 and 31 December 2021
2,593,170
(256,937)
140,824
2,477,057
Amortisation and impairment
At 1 January 2021
1,784,280
(154,164)
75,808
1,705,924
Amortisation charged for the year
202,222
(25,694)
16,254
192,782
At 31 December 2021
1,986,502
(179,858)
92,062
1,898,706
Carrying amount
At 31 December 2021
606,668
(77,079)
48,762
578,351
At 31 December 2020
808,890
(102,773)
65,016
771,133
The company had no intangible fixed assets at 31 December 2021 or 31 December 2020.

The goodwill and negative goodwill is being amortised evenly over the directors' estimate of its useful life of 10 years. At the year end, the remaining amortisation period of the goodwill is 3 years.

 

The purchase of name is being amortised evenly in line with the goodwill. At the year end, the remaining amortisation period is 3 years.

 

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 26 -
11
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2021
85,539
491,810
577,349
Additions
2,423
133,861
136,284
Disposals
(5,892)
(151,393)
(157,285)
At 31 December 2021
82,070
474,278
556,348
Depreciation and impairment
At 1 January 2021
41,682
292,456
334,138
Depreciation charged in the year
15,785
119,678
135,463
Eliminated in respect of disposals
(5,892)
(124,406)
(130,298)
At 31 December 2021
51,575
287,728
339,303
Carrying amount
At 31 December 2021
30,495
186,550
217,045
At 31 December 2020
43,857
199,354
243,211
The company had no tangible fixed assets at 31 December 2021 or 31 December 2020.
12
Fixed asset investments
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
1,650,000
1,650,000
Investments in associates
14
62,500
-
0
-
0
-
0
62,500
-
0
1,650,000
1,650,000
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
12
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 January 2021
-
Additions
62,500
At 31 December 2021
62,500
Carrying amount
At 31 December 2021
62,500
At 31 December 2020
-
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2021 and 31 December 2021
1,650,000
Carrying amount
At 31 December 2021
1,650,000
At 31 December 2020
1,650,000
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Bond Bryan Architects (Southern) Limited
England & Wales
Ordinary
0
100.00
Bond Bryan Architects Limited
England & Wales
Ordinary
100.00
-
14
Associates

Details of associates at 31 December 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Bond Bryan Digital Limited
104 Clifton Street, London, EC2A 4DF, United Kingdom
Ordinary
0
20
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 28 -
15
Debtors
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,029,774
1,683,105
3
3
Gross amounts owed by contract customers
351,237
380,671
-
0
-
0
Corporation tax recoverable
64,915
205,015
-
0
-
0
Other debtors
78,090
-
-
0
-
0
Prepayments and accrued income
337,750
238,131
-
0
-
0
2,861,766
2,506,922
3
3
Deferred tax asset (note 19)
46,775
46,337
46,775
46,337
2,908,541
2,553,259
46,778
46,340
Amounts falling due after more than one year:
Other debtors
148,200
-
0
-
0
-
0
Total debtors
3,056,741
2,553,259
46,778
46,340

 

16
Creditors: amounts falling due within one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans
18
200,000
500,000
200,000
500,000
Payments received on account
255,128
53,555
-
0
-
0
Trade creditors
460,417
307,440
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
1,167,614
757,133
Other taxation and social security
682,166
794,678
-
-
Other creditors
75,044
213,556
64,722
208,758
Accruals and deferred income
330,896
498,947
18,295
16,195
2,003,651
2,368,176
1,450,631
1,482,086

Company:

The amounts owed to group undertakings are unsecured and repayable on demand.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 29 -
17
Creditors: amounts falling due after more than one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
18
-
0
100,000
-
0
100,000
Other creditors
-
0
48,542
-
0
48,542
-
148,542
-
148,542
18
Loans and overdrafts
Group
Company
2021
2020
2021
2020
£
£
£
£
Bank loans
200,000
600,000
200,000
600,000
Payable within one year
200,000
500,000
200,000
500,000
Payable after one year
-
0
100,000
-
0
100,000

The bank loans are secured by cross guarantees and debentures from Bond Bryan Architects (Holdings) Limited and Bond Bryan Architects Limited, a charge over three keyman life policies of the directors and a charge over stocks and shares.

The loan is repaid at an interest rate of 4.50% plus Libor. The loan is due to expire 30 June 2022.

19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2021
2020
2021
2020
Group
£
£
£
£
Accelerated capital allowances
37,673
40,395
-
-
Tax losses
-
-
46,775
46,337
37,673
40,395
46,775
46,337
Liabilities
Liabilities
Assets
Assets
2021
2020
2021
2020
Company
£
£
£
£
Tax losses
-
-
46,775
46,337
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
19
Deferred taxation
(Continued)
- 30 -
Group
Company
2021
2021
Movements in the year:
£
£
Liability/(asset) at 1 January 2021
(5,942)
(46,337)
Credit to profit or loss
(3,160)
(438)
Liability/(asset) at 31 December 2021
(9,102)
(46,775)

The deferred tax asset set out above is expected to reverse in the foreseeable future and relates to the utilisation of tax losses against future expected profits of the same period and the net book value of fixed assets being greater than the tax written down value of the same assets.

20
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
163,252
152,711

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

21
Share capital
Group and company
2021
2020
Ordinary share capital
£
£
Issued and fully paid
4,503 Ordinary shares of 1p each
45
30

During the year, 1,500 ordinary shares of 1p each were issued with consideration of £195,000 received.

 

The ordinary shares have attached to them full voting, dividend and capital distribution, including on winding up, rights and are not redeemable.

Reconciliation of movements during the year:
Ordinary
Number
At 1 January 2021
3,003
Issue of shares
1,500
At 31 December 2021
4,503
BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 31 -
22
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2021
2020
2021
2020
£
£
£
£
Within one year
113,382
196,483
-
-
Between two and five years
15,414
128,796
-
-
128,796
325,279
-
-
23
Events after the reporting date

The company and group entered into a loan agreement after the reporting date and received borrowings of £800,000. The funds are to be used to repay the existing £200,000 of borrowings and to support the relocation and refurbishment costs associated with the move to a new office. It will also support the group's working capital requirements.

24
Related party transactions

 

Other information

Guarantees have been given against the loans outstanding in the form of keyman life assurance policies for J Herbert, G Halliwell and J Stibbons, who are all directors of the company.

 

Each keyman life assurance policy is to the value of £500,000.

The group has taken advantage of the exemptions available under FRS 102 Section 33.1A and have not disclosed transactions entered into between members of a group where subsidiaries are wholly owned by the parent.

BOND BRYAN ARCHITECTS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 32 -
25
Directors' transactions

Interest free loans have been granted by the group to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Interest free loan
-
-
195,000
(23,400)
171,600
-
195,000
(23,400)
171,600

During the period loans of £195,000 were granted to directors to fund the purchase of shares in Bond Bryan Architects (Holdings) Limited.

 

The loans are interest free and to be repaid over 5 and 10 year periods in monthly intervals.

26
Cash generated from group operations
2021
2020
£
£
Profit for the year after tax
209,698
482,863
Adjustments for:
Taxation charged/(credited)
40,336
(148,958)
Finance costs
20,532
43,128
Gain on disposal of tangible fixed assets
(60,399)
(1,763)
Amortisation and impairment of intangible assets
192,782
192,782
Depreciation and impairment of tangible fixed assets
135,463
139,480
Movements in working capital:
(Increase)/decrease in debtors
(471,544)
417,511
Increase/(decrease) in creditors
79,511
(183,945)
Cash generated from operations
146,379
941,098
27
Analysis of changes in net funds/(debt) - group
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
647,482
(458,125)
189,357
Borrowings excluding overdrafts
(600,000)
400,000
(200,000)
47,482
(58,125)
(10,643)
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100G HalliwellJ HerbertJ StibbonsJ StibbonsMr B RawZ MastersM HuttonZ MastersS Buxton074047972021-01-012021-12-3107404797bus:Director12021-01-012021-12-3107404797bus:Director22021-01-012021-12-3107404797bus:Director42021-01-012021-12-3107404797bus:Director52021-01-012021-12-3107404797bus:Director72021-01-012021-12-3107404797bus:Director82021-01-012021-12-3107404797bus:Director92021-01-012021-12-3107404797bus:Director102021-01-012021-12-3107404797bus:Director32021-01-012021-12-3107404797bus:Director62021-01-012021-12-3107404797bus:CompanySecretary12021-01-012021-12-3107404797bus:RegisteredOffice2021-01-012021-12-3107404797bus:Consolidated2021-12-3107404797bus:Consolidated2021-01-012021-12-3107404797bus:Consolidated2020-01-012020-12-31074047972020-01-012020-12-31074047972021-12-3107404797core:Goodwillbus:Consolidated2021-12-3107404797core:Goodwillbus:Consolidated2020-12-3107404797core:NegativeGoodwillbus:Consolidated2021-12-3107404797core:NegativeGoodwillbus:Consolidated2020-12-3107404797core:OtherResidualIntangibleAssetsbus:Consolidated2021-12-3107404797core:OtherResidualIntangibleAssetsbus:Consolidated2020-12-3107404797core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2021-12-3107404797core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2020-12-3107404797bus:Consolidated2020-12-3107404797core:FurnitureFittingsbus:Consolidated2021-12-3107404797core:ComputerEquipmentbus:Consolidated2021-12-3107404797core:FurnitureFittingsbus:Consolidated2020-12-3107404797core:ComputerEquipmentbus:Consolidated2020-12-31074047972020-12-3107404797core:ShareCapitalbus:Consolidated2021-12-3107404797core:ShareCapitalbus:Consolidated2020-12-3107404797core:SharePremiumbus:Consolidated2021-12-3107404797core:SharePremiumbus:Consolidated2020-12-3107404797core:CapitalRedemptionReservebus:Consolidated2021-12-3107404797core:CapitalRedemptionReservebus:Consolidated2020-12-3107404797core:ShareCapital2021-12-3107404797core:ShareCapital2020-12-3107404797core:SharePremium2021-12-3107404797core:SharePremium2020-12-3107404797core:CapitalRedemptionReserve2021-12-3107404797core:CapitalRedemptionReserve2020-12-3107404797core:SharePremiumbus:Consolidated2019-12-3107404797core:SharePremium2019-12-3107404797core:ShareCapitalbus:Consolidated2021-01-012021-12-3107404797core:SharePremiumbus:Consolidated2021-01-012021-12-3107404797core:ShareCapital2021-01-012021-12-3107404797core:SharePremium2021-01-012021-12-3107404797bus:Consolidated2019-12-3107404797core:Goodwill2021-01-012021-12-3107404797core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3107404797core:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-3107404797core:FurnitureFittings2021-01-012021-12-3107404797core:ComputerEquipment2021-01-012021-12-3107404797core:UKTaxbus:Consolidated2021-01-012021-12-3107404797core:UKTaxbus:Consolidated2020-01-012020-12-3107404797bus:Consolidated12021-01-012021-12-3107404797bus:Consolidated12020-01-012020-12-3107404797bus:Consolidated22021-01-012021-12-3107404797bus:Consolidated22020-01-012020-12-3107404797bus:Consolidated32021-01-012021-12-3107404797bus:Consolidated32020-01-012020-12-3107404797bus:Consolidated42021-01-012021-12-3107404797bus:Consolidated42020-01-012020-12-3107404797core:Goodwillbus:Consolidated2020-12-3107404797core:NegativeGoodwillbus:Consolidated2020-12-3107404797core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2020-12-3107404797bus:Consolidated2020-12-3107404797core:Goodwillbus:Consolidated2021-01-012021-12-3107404797core:NegativeGoodwillbus:Consolidated2021-01-012021-12-3107404797core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2021-01-012021-12-3107404797core:FurnitureFittingsbus:Consolidated2020-12-3107404797core:ComputerEquipmentbus:Consolidated2020-12-3107404797core:FurnitureFittingsbus:Consolidated2021-01-012021-12-3107404797core:ComputerEquipmentbus:Consolidated2021-01-012021-12-3107404797core:Subsidiary12021-01-012021-12-3107404797core:Subsidiary22021-01-012021-12-3107404797core:Subsidiary112021-01-012021-12-3107404797core:Subsidiary222021-01-012021-12-3107404797core:Associate12021-01-012021-12-3107404797core:Associate112021-01-012021-12-3107404797core:CurrentFinancialInstrumentsbus:Consolidated2021-12-3107404797core:CurrentFinancialInstrumentsbus:Consolidated2020-12-3107404797core:CurrentFinancialInstruments2021-12-3107404797core:CurrentFinancialInstruments2020-12-3107404797core:Non-currentFinancialInstrumentsbus:Consolidated2021-12-3107404797core:Non-currentFinancialInstrumentsbus:Consolidated2020-12-3107404797core:Non-currentFinancialInstruments2021-12-3107404797core:Non-currentFinancialInstruments2020-12-3107404797core:WithinOneYearbus:Consolidated2021-12-3107404797core:WithinOneYearbus:Consolidated2020-12-3107404797core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107404797core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2020-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3107404797core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-12-3107404797core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2020-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12021-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12020-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYear22021-12-3107404797core:Non-currentFinancialInstrumentscore:AfterOneYear22020-12-3107404797bus:PrivateLimitedCompanyLtd2021-01-012021-12-3107404797bus:FRS1022021-01-012021-12-3107404797bus:Audited2021-01-012021-12-3107404797bus:ConsolidatedGroupCompanyAccounts2021-01-012021-12-3107404797bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP