Broxton Industries Limited - Accounts to registrar (filleted) - small 18.2

Broxton Industries Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v21.4.0.171 01102735 Board of Directors Board of Directors 1.5.20 30.4.21 30.4.21 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure011027352020-04-30011027352021-04-30011027352020-05-012021-04-30011027352019-04-30011027352019-05-012020-04-30011027352020-04-3001102735ns16:EnglandWales2020-05-012021-04-3001102735ns15:PoundSterling2020-05-012021-04-3001102735ns11:Director12020-05-012021-04-3001102735ns11:Director22020-05-012021-04-3001102735ns11:PrivateLimitedCompanyLtd2020-05-012021-04-3001102735ns11:SmallEntities2020-05-012021-04-3001102735ns11:AuditExempt-NoAccountantsReport2020-05-012021-04-3001102735ns11:SmallCompaniesRegimeForDirectorsReport2020-05-012021-04-3001102735ns11:SmallCompaniesRegimeForAccounts2020-05-012021-04-3001102735ns11:FullAccounts2020-05-012021-04-300110273512020-05-012021-04-3001102735ns6:CurrentFinancialInstruments2021-04-3001102735ns6:CurrentFinancialInstruments2020-04-3001102735ns6:Non-currentFinancialInstruments2021-04-3001102735ns6:Non-currentFinancialInstruments2020-04-3001102735ns6:ShareCapital2021-04-3001102735ns6:ShareCapital2020-04-3001102735ns6:RetainedEarningsAccumulatedLosses2021-04-3001102735ns6:RetainedEarningsAccumulatedLosses2020-04-3001102735ns6:NetGoodwill2020-05-012021-04-3001102735ns6:LandBuildingsns6:ShortLeaseholdAssets2020-05-012021-04-3001102735ns6:PlantMachinery2020-05-012021-04-3001102735ns6:FurnitureFittings2020-05-012021-04-3001102735ns6:MotorVehicles2020-05-012021-04-3001102735ns6:NetGoodwill2020-04-3001102735ns6:NetGoodwill2021-04-3001102735ns6:NetGoodwill2020-04-3001102735ns6:LandBuildingsns6:ShortLeaseholdAssets2020-04-3001102735ns6:PlantMachinery2020-04-3001102735ns6:FurnitureFittings2020-04-3001102735ns6:MotorVehicles2020-04-3001102735ns6:LandBuildingsns6:ShortLeaseholdAssets2021-04-3001102735ns6:PlantMachinery2021-04-3001102735ns6:FurnitureFittings2021-04-3001102735ns6:MotorVehicles2021-04-3001102735ns6:LandBuildingsns6:ShortLeaseholdAssets2020-04-3001102735ns6:PlantMachinery2020-04-3001102735ns6:FurnitureFittings2020-04-3001102735ns6:MotorVehicles2020-04-3001102735ns6:CurrentFinancialInstrumentsns6:WithinOneYear2021-04-3001102735ns6:CurrentFinancialInstrumentsns6:WithinOneYear2020-04-30
REGISTERED NUMBER: 01102735 (England and Wales)










Broxton Industries Limited

Financial Statements

for the Year Ended 30th April 2021






Broxton Industries Limited (Registered number: 01102735)






Contents of the Financial Statements
for the Year Ended 30th April 2021




Page

Balance Sheet 1

Notes to the Financial Statements 3


Broxton Industries Limited (Registered number: 01102735)

Balance Sheet
30th April 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 27,292 29,792
Tangible assets 5 1,530,785 1,338,717
1,558,077 1,368,509

CURRENT ASSETS
Stocks 119,940 125,221
Debtors 6 1,179,162 930,205
Cash at bank and in hand 494,243 587,259
1,793,345 1,642,685
CREDITORS
Amounts falling due within one year 7 782,954 781,580
NET CURRENT ASSETS 1,010,391 861,105
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,568,468

2,229,614

CREDITORS
Amounts falling due after more than one
year

8

(200,000

)

-

PROVISIONS FOR LIABILITIES (91,217 ) (103,833 )
NET ASSETS 2,277,251 2,125,781

CAPITAL AND RESERVES
Called up share capital 111 111
Retained earnings 2,277,140 2,125,670
SHAREHOLDERS' FUNDS 2,277,251 2,125,781

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30th April 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 30th April 2021 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Broxton Industries Limited (Registered number: 01102735)

Balance Sheet - continued
30th April 2021


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 Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 24th February 2022 and were signed on its behalf by:




B E Ellams - Director



M J Ellams - Director


Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements
for the Year Ended 30th April 2021

1. STATUTORY INFORMATION

Broxton Industries Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 01102735

Registered office: 48 Elliot Road
Love Lane Trading Estate
CIRENCESTER
Gloucestershire
GL7 1YS

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.

Turnover
Turnover represents sales, excluding value added tax, except in respect of service contracts where turnover is recognised when the company obtains the right to consideration.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2012, is being amortised evenly over its estimated useful life of twenty years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold improvements - 20% on reducing balance
Plant and machinery - 20% on reducing balance
Fixtures, fittings and equipment - 15% to 30% on reducing balance
Motor vehicles - 25% on reducing balance

Stocks
Stock is valued at the lower of cost and net realisable value.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, 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 balance sheet date.


Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements - continued
for the Year Ended 30th April 2021

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet 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.

Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease term.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme in respect of the directors and employees. The scheme and its assets are held by independent managers. The pension costs charged in the financial statements represent the contribution payable by the company during the year.

Investments
Current asset investments are stated at year end market values.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 59 (2020 - 62 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1st May 2020
and 30th April 2021 50,000
AMORTISATION
At 1st May 2020 20,208
Charge for year 2,500
At 30th April 2021 22,708
NET BOOK VALUE
At 30th April 2021 27,292
At 30th April 2020 29,792

Broxton Industries Limited (Registered number: 01102735)

Notes to the Financial Statements - continued
for the Year Ended 30th April 2021

5. TANGIBLE FIXED ASSETS
Fixtures,
Short fittings
leasehold Plant and and Motor
improvements machinery equipment vehicles Totals
£    £    £    £    £   
COST
At 1st May 2020 491,874 3,027,715 194,293 156,385 3,870,267
Additions - 453,733 17,535 - 471,268
Disposals - (319,575 ) - - (319,575 )
At 30th April 2021 491,874 3,161,873 211,828 156,385 4,021,960
DEPRECIATION
At 1st May 2020 91,167 2,151,145 169,429 119,809 2,531,550
Charge for year 38,244 208,420 6,496 9,144 262,304
Eliminated on disposal - (302,679 ) - - (302,679 )
At 30th April 2021 129,411 2,056,886 175,925 128,953 2,491,175
NET BOOK VALUE
At 30th April 2021 362,463 1,104,987 35,903 27,432 1,530,785
At 30th April 2020 400,707 876,570 24,864 36,576 1,338,717

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade debtors 805,634 621,891
Amounts recoverable on contracts 300,223 209,048
Other debtors 73,305 99,266
1,179,162 930,205

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade creditors 518,574 314,321
Taxation and social security 174,881 161,842
Other creditors 89,499 305,417
782,954 781,580

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2021 2020
£    £   
Bank loans 200,000 -

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 200,000 -