A_G_BANNERMAN_LIMITED - Accounts


Company registration number SC231282 (Scotland)
A G BANNERMAN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
A G BANNERMAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
A G BANNERMAN LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
217,745
267,990
Tangible assets
4
485,943
320,851
Investments
5
-
0
1,000
703,688
589,841
Current assets
Stocks
146,809
106,436
Debtors
6
2,179,490
1,614,593
Cash at bank and in hand
407,913
1,152,393
2,734,212
2,873,422
Creditors: amounts falling due within one year
7
(514,123)
(616,243)
Net current assets
2,220,089
2,257,179
Total assets less current liabilities
2,923,777
2,847,020
Creditors: amounts falling due after more than one year
8
(30,391)
(37,543)
Provisions for liabilities
(74,874)
(23,468)
Net assets
2,818,512
2,786,009
Capital and reserves
Called up share capital
9
1,500,000
1,500,000
Share premium account
50,000
50,000
Capital redemption reserve
75,000
75,000
Other reserves
105,306
105,306
Profit and loss reserves
1,088,206
1,055,703
Total equity
2,818,512
2,786,009
A G BANNERMAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -

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 March 2022 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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved and signed by the director and authorised for issue on 30 September 2022
M Feeney
Director
Company Registration No. SC231282
A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information

A G Bannerman Limited is a private company limited by shares incorporated in Scotland. The registered office is 171 Saracen Street, Glasgow, United Kingdom, G22 5JL.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

1.3
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,

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% on cost
Leasehold improvements
10% on cost
Plant & machinery
10% on cost
Fixture & fittings
10% on cost
Computer equipment
33% on cost
Motor vehicles
20% on cost

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.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.6
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).

1.7
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.

1.8
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.

1.9
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.10
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.

1.11
Retirement benefits

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

A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
1.12
Leases

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

1.13
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.

 

 

2
Employees

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

2022
2021
Number
Number
Total
33
39
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2021 and 31 March 2022
2,415,906
Amortisation and impairment
At 1 April 2021
2,147,916
Amortisation charged for the year
50,245
At 31 March 2022
2,198,161
Carrying amount
At 31 March 2022
217,745
At 31 March 2021
267,990
A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
4
Tangible fixed assets
Freehold land and buildings
Leasehold improvements
Plant & machinery
Fixture & fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2021
305,241
165,543
-
0
120,056
77,425
24,385
692,650
Additions
-
0
-
0
189,775
-
0
-
0
13,573
203,348
Disposals
-
0
-
0
-
0
-
0
-
0
(6,050)
(6,050)
At 31 March 2022
305,241
165,543
189,775
120,056
77,425
31,908
889,948
Depreciation and impairment
At 1 April 2021
113,972
50,881
-
0
106,443
77,425
23,078
371,799
Depreciation charged in the year
6,104
16,555
8,324
4,156
-
0
2,213
37,352
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
-
0
(5,146)
(5,146)
At 31 March 2022
120,076
67,436
8,324
110,599
77,425
20,145
404,005
Carrying amount
At 31 March 2022
185,165
98,107
181,451
9,457
-
0
11,763
485,943
At 31 March 2021
191,269
114,662
-
0
13,613
-
0
1,307
320,851
A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
5
Fixed asset investments
2022
2021
£
£
Other investments other than loans
-
0
1,000
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 April 2021
1,000
Disposals
(1,000)
At 31 March 2022
-
Carrying amount
At 31 March 2022
-
At 31 March 2021
1,000
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
297,292
251,029
Other debtors
63,212
54,961
360,504
305,990
2022
2021
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,818,986
1,308,603
Total debtors
2,179,490
1,614,593
A G BANNERMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
439,416
398,696
Amounts owed to group undertakings
-
0
33,250
Taxation and social security
58,665
167,945
Other creditors
16,042
16,352
514,123
616,243
8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
30,391
37,543
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,500,000
1,500,000
1,500,000
1,500,000
10
Related party transactions
Transactions with related parties

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

2022
2021
Amounts due to related parties
£
£
Other related parties
-
0
34,250

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due from related parties
£
£
Other related parties
1,818,986
1,308,603
Other information

These loans are unsecured, interest free with no fixed date for repayment.

2022-03-312021-04-01false30 September 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityM FeeneySC2312822021-04-012022-03-31SC2312822022-03-31SC2312822021-03-31SC231282core:NetGoodwill2022-03-31SC231282core:NetGoodwill2021-03-31SC231282core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-31SC231282core:LeaseholdImprovements2022-03-31SC231282core:PlantMachinery2022-03-31SC231282core:FurnitureFittings2022-03-31SC231282core:ComputerEquipment2022-03-31SC231282core:MotorVehicles2022-03-31SC231282core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-31SC231282core:LeaseholdImprovements2021-03-31SC231282core:PlantMachinery2021-03-31SC231282core:FurnitureFittings2021-03-31SC231282core:ComputerEquipment2021-03-31SC231282core:MotorVehicles2021-03-31SC231282core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-31SC231282core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-31SC231282core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-31SC231282core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-31SC231282core:CurrentFinancialInstruments2022-03-31SC231282core:CurrentFinancialInstruments2021-03-31SC231282core:ShareCapital2022-03-31SC231282core:ShareCapital2021-03-31SC231282core:SharePremium2022-03-31SC231282core:SharePremium2021-03-31SC231282core:CapitalRedemptionReserve2022-03-31SC231282core:CapitalRedemptionReserve2021-03-31SC231282core:OtherMiscellaneousReserve2022-03-31SC231282core:OtherMiscellaneousReserve2021-03-31SC231282core:RetainedEarningsAccumulatedLosses2022-03-31SC231282core:RetainedEarningsAccumulatedLosses2021-03-31SC231282bus:Director12021-04-012022-03-31SC231282core:Goodwill2021-04-012022-03-31SC231282core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-31SC231282core:LeaseholdImprovements2021-04-012022-03-31SC231282core:PlantMachinery2021-04-012022-03-31SC231282core:FurnitureFittings2021-04-012022-03-31SC231282core:ComputerEquipment2021-04-012022-03-31SC231282core:MotorVehicles2021-04-012022-03-31SC2312822020-04-012021-03-31SC231282core:NetGoodwill2021-03-31SC231282core:NetGoodwill2021-04-012022-03-31SC231282core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-31SC231282core:LeaseholdImprovements2021-03-31SC231282core:PlantMachinery2021-03-31SC231282core:FurnitureFittings2021-03-31SC231282core:ComputerEquipment2021-03-31SC231282core:MotorVehicles2021-03-31SC2312822021-03-31SC231282core:WithinOneYear2022-03-31SC231282core:WithinOneYear2021-03-31SC231282core:Non-currentFinancialInstruments2022-03-31SC231282core:Non-currentFinancialInstruments2021-03-31SC231282core:OtherRelatedParties2022-03-31SC231282core:OtherRelatedParties2021-03-31SC231282bus:PrivateLimitedCompanyLtd2021-04-012022-03-31SC231282bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-31SC231282bus:FRS1022021-04-012022-03-31SC231282bus:AuditExemptWithAccountantsReport2021-04-012022-03-31SC231282bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP