TURNBROOK_LIMITED - Accounts


Company registration number 09261613 (England and Wales)
TURNBROOK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
TURNBROOK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
TURNBROOK LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
75,075
85,625
Tangible assets
4
3,427,633
3,613,951
3,502,708
3,699,576
Current assets
Stocks
6,668
3,829
Debtors
5
21,268
18,493
Cash at bank and in hand
195,632
156,551
223,568
178,873
Creditors: amounts falling due within one year
6
(3,119,612)
(2,912,577)
Net current liabilities
(2,896,044)
(2,733,704)
Total assets less current liabilities
606,664
965,872
Creditors: amounts falling due after more than one year
7
(1,507,528)
(1,634,887)
Net liabilities
(900,864)
(669,015)
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss reserves
(901,864)
(670,015)
Total equity
(900,864)
(669,015)

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

For the financial year ended 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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.

TURNBROOK LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 26 September 2022
R Bhopal
Director
Company Registration No. 09261613
TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Turnbrook Limited is a private company limited by shares incorporated in England and Wales. The registered office is 100 Avebury Boulevard, Milton Keynes, England, MK9 1FH.

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.

1.2
Going concern

The financial statements have been prepared on a going concern basis which assumes that thetrue company will continue in operational existence for the foreseeable future. The validity of this assumption depends on the continued support of the director. The director acknowledges that the company is in a net liability position as at 31 December 2021.

 

In the director's opinion, the financial statements should be prepared on a going concern basis.

1.3
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.

Revenue from contracts for the provision of 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.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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.

TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Website development
20% straight line
1.6
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:

Freehold property
See below
Property improvements
20% straight line
Fixtures and fittings
20% straight line
Office equipment
20% straight line
Plant and machinery
20% 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 credited or charged to profit or loss.

Freehold property is depreciated by spreading the difference between residual value and cost over the useful life of the asset.

1.7
Impairment of fixed assets

At each reporting period end date, the company 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

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.

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 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.

1.10
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.

TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -
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.

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
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.

1.13
Retirement benefits

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

1.14
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.

1.15
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 in the period are included in profit or loss.

TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
2
Employees

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

2021
2020
Number
Number
Total
20
17
3
Intangible fixed assets
Goodwill
Website development
Total
£
£
£
Cost
At 1 January 2021 and 31 December 2021
100,000
2,750
102,750
Amortisation and impairment
At 1 January 2021
16,667
458
17,125
Amortisation charged for the year
10,000
550
10,550
At 31 December 2021
26,667
1,008
27,675
Carrying amount
At 31 December 2021
73,333
1,742
75,075
At 31 December 2020
83,333
2,292
85,625
4
Tangible fixed assets
Freehold property
Property improvements
Fixtures and fittings
Office equipment
Plant and machinery
Total
£
£
£
£
£
£
Cost
At 1 January 2021
3,098,323
705,444
110,249
14,357
-
0
3,928,373
Additions
-
0
14,447
-
0
3,549
19,578
37,574
At 31 December 2021
3,098,323
719,891
110,249
17,906
19,578
3,965,947
Depreciation and impairment
At 1 January 2021
103,241
170,611
38,543
2,027
-
0
314,422
Depreciation charged in the year
61,966
135,550
22,050
2,931
1,395
223,892
At 31 December 2021
165,207
306,161
60,593
4,958
1,395
538,314
Carrying amount
At 31 December 2021
2,933,116
413,730
49,656
12,948
18,183
3,427,633
At 31 December 2020
2,995,082
534,833
71,706
12,330
-
0
3,613,951
TURNBROOK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
8,111
3,785
Other debtors
8,860
13,917
Prepayments and accrued income
4,297
791
21,268
18,493
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
116,829
99,555
Trade creditors
100,003
85,817
Taxation and social security
17,979
5,304
Other creditors
2,808,061
2,678,381
Accruals and deferred income
76,740
43,520
3,119,612
2,912,577
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
1,507,528
1,634,887

Security

 

The bank loans are secured by a bond and floating charge over the assets of the company.

Creditors which fall due after five years are as follows:
2021
2020
£
£
Payable by instalments
21,646
-
8
Related party transactions

Included within other creditors are amounts owed to Starstone Capital Limited of £196,552 (2020 - £186,552), Greenbull Limited of £1,522,904 (2020 - £1,486,404) and Black Commercial Limited of £20,000 (2020 - £20,000), companies under common control. These amounts hold no fixed repayment terms or interest charges and are deemed to be repayable on demand.

9
Parent company

The controlling party of the company is R Bhopal by virtue of his shareholding.

2021-12-312021-01-01false26 September 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityR Bhopal092616132021-01-012021-12-31092616132021-12-31092616132020-12-3109261613core:Goodwill2021-12-3109261613core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3109261613core:Goodwill2020-12-3109261613core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-3109261613core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3109261613core:PlantMachinery2021-12-3109261613core:FurnitureFittings2021-12-3109261613core:ComputerEquipment2021-12-3109261613core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-3109261613core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3109261613core:PlantMachinery2020-12-3109261613core:FurnitureFittings2020-12-3109261613core:ComputerEquipment2020-12-3109261613core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-12-3109261613core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3109261613core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3109261613core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3109261613core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3109261613core:CurrentFinancialInstruments2021-12-3109261613core:CurrentFinancialInstruments2020-12-3109261613core:ShareCapital2021-12-3109261613core:ShareCapital2020-12-3109261613core:RetainedEarningsAccumulatedLosses2021-12-3109261613core:RetainedEarningsAccumulatedLosses2020-12-3109261613bus:Director12021-01-012021-12-3109261613core:Goodwill2021-01-012021-12-3109261613core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3109261613core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3109261613core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3109261613core:PlantMachinery2021-01-012021-12-3109261613core:FurnitureFittings2021-01-012021-12-3109261613core:ComputerEquipment2021-01-012021-12-3109261613core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-01-012021-12-31092616132020-01-012020-12-3109261613core:Goodwill2020-12-3109261613core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31092616132020-12-3109261613core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3109261613core:PlantMachinery2020-12-3109261613core:FurnitureFittings2020-12-3109261613core:ComputerEquipment2020-12-3109261613core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-12-3109261613core:Non-currentFinancialInstruments2021-12-3109261613core:Non-currentFinancialInstruments2020-12-3109261613bus:PrivateLimitedCompanyLtd2021-01-012021-12-3109261613bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3109261613bus:FRS1022021-01-012021-12-3109261613bus:AuditExemptWithAccountantsReport2021-01-012021-12-3109261613bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP