Brachot Limited - Accounts to registrar (filleted) - small 18.2

Brachot Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v22.1.4.3 03995883 Board of Directors 1.1.21 31.12.21 31.12.21 11/4/2022 false true false false true false Auditors Opinion Ordinary 10.00000 Ordinary 10.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure039958832020-12-31039958832021-12-31039958832021-01-012021-12-31039958832019-12-31039958832020-01-012020-12-31039958832020-12-3103995883ns16:EnglandWales2021-01-012021-12-3103995883ns15:PoundSterling2021-01-012021-12-3103995883ns11:Director12021-01-012021-12-3103995883ns11:PrivateLimitedCompanyLtd2021-01-012021-12-3103995883ns11:SmallEntities2021-01-012021-12-3103995883ns11:Audited2021-01-012021-12-3103995883ns11:SmallCompaniesRegimeForDirectorsReport2021-01-012021-12-3103995883ns11:SmallCompaniesRegimeForAccounts2021-01-012021-12-3103995883ns11:FullAccounts2021-01-012021-12-3103995883ns11:OrdinaryShareClass12021-01-012021-12-3103995883ns11:Director22021-01-012021-12-3103995883ns11:Director32021-01-012021-12-3103995883ns11:Director42021-01-012021-12-3103995883ns11:Director52021-01-012021-12-3103995883ns11:Director62021-01-012021-12-3103995883ns11:CompanySecretary12021-01-012021-12-3103995883ns11:RegisteredOffice2021-01-012021-12-3103995883ns6:CurrentFinancialInstruments2021-12-3103995883ns6:CurrentFinancialInstruments2020-12-3103995883ns6:Non-currentFinancialInstruments2021-12-3103995883ns6:Non-currentFinancialInstruments2020-12-3103995883ns6:ShareCapital2021-12-3103995883ns6:ShareCapital2020-12-3103995883ns6:RetainedEarningsAccumulatedLosses2021-12-3103995883ns6:RetainedEarningsAccumulatedLosses2020-12-3103995883ns6:LandBuildings2020-12-3103995883ns6:PlantMachinery2020-12-3103995883ns6:FurnitureFittings2020-12-3103995883ns6:LandBuildings2021-01-012021-12-3103995883ns6:PlantMachinery2021-01-012021-12-3103995883ns6:FurnitureFittings2021-01-012021-12-3103995883ns6:LandBuildings2021-12-3103995883ns6:PlantMachinery2021-12-3103995883ns6:FurnitureFittings2021-12-3103995883ns6:LandBuildings2020-12-3103995883ns6:PlantMachinery2020-12-3103995883ns6:FurnitureFittings2020-12-3103995883ns6:MotorVehicles2020-12-3103995883ns6:ComputerEquipment2020-12-3103995883ns6:MotorVehicles2021-01-012021-12-3103995883ns6:ComputerEquipment2021-01-012021-12-3103995883ns6:MotorVehicles2021-12-3103995883ns6:ComputerEquipment2021-12-3103995883ns6:MotorVehicles2020-12-3103995883ns6:ComputerEquipment2020-12-3103995883ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3103995883ns6:WithinOneYearns6:CurrentFinancialInstruments2020-12-3103995883ns6:CurrentFinancialInstruments2021-01-012021-12-3103995883ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2021-12-3103995883ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2020-12-3103995883ns6:Secured2021-12-3103995883ns6:Secured2020-12-3103995883ns6:DeferredTaxation2020-12-3103995883ns6:DeferredTaxation2021-12-3103995883ns11:OrdinaryShareClass12021-12-31
REGISTERED NUMBER: 03995883 (England and Wales)















Financial Statements for the Year Ended 31 December 2021

for

Brachot Limited

Brachot Limited (Registered number: 03995883)






Contents of the Financial Statements
for the Year Ended 31 December 2021




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 3


Brachot Limited

Company Information
for the Year Ended 31 December 2021







DIRECTORS: M R Dolby
D G M Van Overberghe
G F G Van Overberghe
V L R Vaernewyck
L Van Overberghe
P Van Overberghe





SECRETARY: D A Hill





REGISTERED OFFICE: Unit 1 Brook Park
Saltbrook Trading Estate
Saltbrook Road
Halesowen
West Midlands
B63 2QU





REGISTERED NUMBER: 03995883 (England and Wales)





AUDITORS: Hamiltons Group Limited
Chartered Certified Accountants
Statutory Auditors
Meriden House
6 Great Cornbow
Halesowen
West Midlands
B63 3AB

Brachot Limited (Registered number: 03995883)

Statement of Financial Position
31 December 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Property, plant and equipment 4 2,909,436 2,615,438

CURRENT ASSETS
Inventories 5 6,848,303 1,964,485
Debtors 6 3,438,836 3,248,527
Cash at bank and in hand 989,750 704,574
11,276,889 5,917,586
CREDITORS
Amounts falling due within one year 7 5,042,974 1,725,570
NET CURRENT ASSETS 6,233,915 4,192,016
TOTAL ASSETS LESS CURRENT
LIABILITIES

9,143,351

6,807,454

CREDITORS
Amounts falling due after more than one
year

8

1,350,457

2,087,040
NET ASSETS 7,792,894 4,720,414

CAPITAL AND RESERVES
Called up share capital 11 5,000 5,000
Retained earnings 7,787,894 4,715,414
SHAREHOLDERS' FUNDS 7,792,894 4,720,414

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 11 April 2022 and were signed on its behalf by:





G F G Van Overberghe - Director


Brachot Limited (Registered number: 03995883)

Notes to the Financial Statements
for the Year Ended 31 December 2021

1. STATUTORY INFORMATION

Brachot Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

On 31 December 2020 the company changed its name from Beltrami UK Limited to Brachot Limited.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £.

Significant judgements and estimates
Critical accounting judgements and estimation uncertainty
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions
The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial period are addressed below:

Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.

Impairment of debtors
The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing of debtors and historical experience.

Turnover
Turnover represents the total invoice value, excluding value added tax, of sales made during the year.

Brachot Limited (Registered number: 03995883)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by the management.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of the assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Land and buildings-0 - 5%on cost
Plant and machinery-10-20%on cost
Fixtures, fittings and equipment-25%on cost
Computer and office equipment-33%on cost
Motor vehicles-25%on cost

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Comprehensive Income.

Stocks
Inventories are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Brachot Limited (Registered number: 03995883)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

2. ACCOUNTING POLICIES - continued

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 27 (2020 - 19 ) .

4. PROPERTY, PLANT AND EQUIPMENT
Fixtures,
fittings
Land and Plant and and
buildings machinery equipment
£    £    £   
COST
At 1 January 2021 2,376,632 547,560 140,501
Disposals - (7,000 ) -
Reclassification/transfer 1,422,164 244,839 30,174
At 31 December 2021 3,798,796 785,399 170,675
DEPRECIATION
At 1 January 2021 - 455,170 133,859
Charge for year 326 34,766 6,340
Eliminated on disposal - (7,000 ) -
Reclassification/transfer 1,132,311 158,970 28,672
At 31 December 2021 1,132,637 641,906 168,871
NET BOOK VALUE
At 31 December 2021 2,666,159 143,493 1,804
At 31 December 2020 2,376,632 92,390 6,642

Brachot Limited (Registered number: 03995883)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

4. PROPERTY, PLANT AND EQUIPMENT - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2021 545,080 32,852 3,642,625
Disposals - - (7,000 )
Reclassification/transfer 97,146 - 1,794,323
At 31 December 2021 642,226 32,852 5,429,948
DEPRECIATION
At 1 January 2021 416,600 21,558 1,027,187
Charge for year 73,528 7,149 122,109
Eliminated on disposal - - (7,000 )
Reclassification/transfer 58,263 - 1,378,216
At 31 December 2021 548,391 28,707 2,520,512
NET BOOK VALUE
At 31 December 2021 93,835 4,145 2,909,436
At 31 December 2020 128,480 11,294 2,615,438

5. INVENTORIES
2021 2020
£    £   
Finished goods 6,848,303 1,964,485

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade debtors 1,345,993 830,898
Amounts owed by group undertakings 2,007,917 2,358,219
Deferred tax asset 15,879 11,239
Prepayments and accrued income 69,047 48,171
3,438,836 3,248,527

Amounts owed by group undertakings are unsecured and are repayable on demand.

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Bank loans and overdrafts 600,199 736,079
Trade creditors 253,051 260,841
Amounts owed to group undertakings 121,230 136,533
Amounts owed to participating interests 3,359,904 216,954
Corporation tax 44,321 77,822
Social security and other taxes 569,041 234,637
Other creditors 5,276 1,078
Accruals and deferred income 89,952 61,626
5,042,974 1,725,570

Brachot Limited (Registered number: 03995883)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR - continued

Amounts owed to group undertakings and participating interests are unsecured and are repayable on demand.

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2021 2020
£    £   
Bank loans - 2-5 years 1,350,457 2,087,040

9. SECURED DEBTS

The following secured debts are included within creditors:

2021 2020
£    £   
Bank loans 1,950,656 2,823,119

The bank loan is secured by a legal charge dated April 2009 over the property at Saltbrook Trading Estate.

The bank loan and overdraft is secured by a fixed and floating charge over the property and assets of the company by way of a debenture dated 30 January 2012.

10. DEFERRED TAX
£   
Balance at 1 January 2021 (11,239 )
Movement in the year (4,640 )
Balance at 31 December 2021 (15,879 )

A deferred tax asset has arisen as a result of timing differences on capital allowance claims.

11. CALLED UP SHARE CAPITAL


Allotted, issued and fully paid:
Number: Class: Nominal 2021 2020
value: £    £   
500 Ordinary £10 5,000 5,000

12. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Alan Jones FCCA (Senior Statutory Auditor)
For and on behalf of Hamiltons Group Limited

13. ULTIMATE CONTROLLING PARTY

The parent company of the group for which consolidated financial statements are prepared is Brachot-Hermant NV. The registered office of this company is E3-laan 86, 9800 Deinze.

The ultimate parent undertaking is Stone Gallery NV, a company registered in Belgium.