BROOK_GREEN_TRADING_LIMIT - Accounts


Company Registration No. 09523064 (England and Wales)
BROOK GREEN TRADING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
BROOK GREEN TRADING LIMITED
COMPANY INFORMATION
Directors
Mr Jonathan Navon
Mr Thomas Rassmuson
Mr Richard Nicholls
Mr Harry Pick
Company number
09523064
Registered office
80 Hammersmith Road
London
United Kingdom
W14 8UD
Auditor
Fisher, Sassoon & Marks
43 - 45 Dorset Street
London
W1U 7NA
BROOK GREEN TRADING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Income statement
7
Statement of financial position
8
Statement of changes in equity
9
Notes to the financial statements
10 - 21
BROOK GREEN TRADING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 1 -

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

Fair review of the business

The company continues to operate under the Preferred Supplier Agreement (PSA) with SCMI Limited. The agreement enables the company to manage trading associated risks such as commodity and liquidity risk more effectively and provides the opportunity for working capital to be deployed in scaling the business and achieving faster growth.

Principal risks and uncertainties

The company has established a risk-based framework in order to identify and manage risks. The principal risks and uncertainties relating to the company are as follows:

 

Market risk - Market risks are risks associated with fluctuations in the market. The company has implemented strict policies and procedures to manage and monitor the risks associated with its trading activities. In order to mitigate the corresponding exposures, the company uses various financial instruments to ensure it is adequately hedged. Trading and financial controls are carried out separately and an integrated information system enables real time monitoring of trading activities.

 

Credit risk - Credit risk is the risk that a customer or supplier will fail to meet its contractual obligations. The main area of risk that is relevant to the company is supplier credit risk (security deposits and prepayments to suppliers and distributors).

 

Liquidity risk - Liquidity risk is the risk that the company will not be able to meet its financial obligations as they fall due. In order to manage liquidity, the company maintains a combination of short and long term cashflow forecasts. The PSA with SCMI Limited also helps to protect against liquidity risk relating to market exposure.

 

External factors - The company is exposed to external economic and geopolitical environments that affect the UK energy supply industry.

On behalf of the board

Mr Jonathan Navon
Director
28 March 2022
BROOK GREEN TRADING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -

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

Principal activities

The principal activity of the company continued to be that of trading in gas and power.

Results and dividends

The results for the year are set out on page 7.

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

No preference dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

Mr Christian Coles
(Resigned 31 March 2021)
Mr Jonathan Navon
Mr Thomas Rassmuson
Mr Richard Nicholls
Mr Harry Pick
Financial instruments

The company operates a treasury function which is responsible for managing the liquidity, interest and foreign currency risks associated with the company’s activities.

 

The company’s principal financial instruments include derivative commodity instruments, the purpose of which is to manage commodity risks arising from the company’s activities, and trade credit facilities, the main purpose of which is to provide finance for the company’s operations. In addition, the company has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations. Derivative transactions which the company enters into principally comprise forward commodity contracts.

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

Auditor

The auditor, Fisher, Sassoon & Marks, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company is not a quoted company; a UK unquoted company that qualifies as a large entity nor; a UK unquoted parent company or LLP of a group headed by them that qualify as a large group it is is not required to report on its emissions, energy consumption or energy efficiency activities.

BROOK GREEN TRADING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
Statement of directors' responsibilities

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 company and of the profit or loss of the company 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 financial statements; and

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Mr Jonathan Navon
Director
28 March 2022
BROOK GREEN TRADING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BROOK GREEN TRADING LIMITED
- 4 -
Opinion

We have audited the financial statements of Brook Green Trading Limited (the 'company') for the year ended 31 March 2021 which comprise the income statement, the statement of financial position, the statement of changes in equity 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 101 ‘Reduced Disclosure Framework’ (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2021 and of its loss 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 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.

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.

BROOK GREEN TRADING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF BROOK GREEN TRADING LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the 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, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the 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 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.

The extent to which the audit was considered capable of detecting irregularities including fraud

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.

 

  • the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

  • we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the gas and power sector;

  • we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including OFGEM, Companies Act 2006, taxation legislation, data protection, anti-bribery, anti-money-laundering, employment, environmental and health and safety legislation;

  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

  • identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

BROOK GREEN TRADING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF BROOK GREEN TRADING LIMITED
- 6 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;

  • considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and

  • understanding the design of the company’s remuneration policies.

 

To address the risk of fraud through management bias and override of controls, we:

 

  • performed analytical procedures to identify any unusual or unexpected relationships;

  • tested journal entries to identify unusual transactions;

  • assessed whether judgements and assumptions made in determining the accounting estimates as set out in note 2 were indicative of potential bias; and

  • investigated the rationale behind significant or unusual transactions.

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

  • agreeing financial statement disclosures to underlying supporting documentation;

  • reading the minutes of meetings of those charged with governance;

  • enquiring of management as to actual and potential litigation and claims; and

  • reviewing correspondence with HMRC, relevant regulators including OFGEM and reviewing the company’s compliance monitoring procedures and findings.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or through collusion.

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 member 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 member 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 member for our audit work, for this report, or for the opinions we have formed.

Jonathan Marks (Senior Statutory Auditor)
For and on behalf of Fisher, Sassoon & Marks
28 March 2022
Chartered Accountants
Statutory Auditor
43 - 45 Dorset Street
London
W1U 7NA
BROOK GREEN TRADING LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
2021
2020
Notes
£
£
Revenue
2
132,269,940
113,128,223
Cost of sales
(138,315,402)
(112,094,434)
Gross (loss)/profit
(6,045,462)
1,033,789
Administrative expenses
(97,517)
(78,673)
Operating (loss)/profit
3
(6,142,979)
955,116
Finance costs
6
(71,277)
(130,569)
(Loss)/profit before taxation
(6,214,256)
824,547
Tax on (loss)/profit
7
777,899
(94,382)
(Loss)/profit and total comprehensive income for the financial year
(5,436,357)
730,165
BROOK GREEN TRADING LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2021
31 March 2021
- 8 -
2021
2020
Notes
£
£
£
£
Non-current assets
Intangible assets
8
100,000
100,000
Current assets
Trade and other receivables
9
32,011,220
48,044,412
Cash and cash equivalents
1,744,720
462,701
33,755,940
48,507,113
Current liabilities
10
(38,665,057)
(47,979,873)
Net current (liabilities)/assets
(4,909,117)
527,240
Net (liabilities)/assets
(4,809,117)
627,240
Equity
Called up share capital
14
1
1
Share premium account
15
99,999
99,999
Retained earnings
(4,909,117)
527,240
Total equity
(4,809,117)
627,240
The financial statements were approved by the board of directors and authorised for issue on 28 March 2022 and are signed on its behalf by:
Mr Jonathan Navon
Director
Company Registration No. 09523064
BROOK GREEN TRADING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
Share capital
Share premium account
Retained earnings
Total
£
£
£
£
Balance at 1 April 2019
1
99,999
(202,925)
(102,925)
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
-
730,165
730,165
Balance at 31 March 2020
1
99,999
527,240
627,240
Year ended 31 March 2021:
Loss and total comprehensive income for the year
-
-
(5,436,357)
(5,436,357)
Balance at 31 March 2021
1
99,999
(4,909,117)
(4,809,117)
BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 10 -
1
Accounting policies
Company information

Brook Green Trading Limited is a private company limited by shares incorporated in England and Wales. The registered office is 80 Hammersmith Road, London, United Kingdom, W14 8UD. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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 except as note below. The principal accounting policies adopted are set out below.

 

Open electricity and gas contracts are valued at market prices in accordance with established industry practice; derivative financial instruments are measured at fair value in the profit and loss account.

The company meets the definition of a qualifying entity under FRS 101 Reduced Disclosure Framework. These financial statements for the year ended 31 March 2021 are the first financial statements of Brook Green Trading Limited prepared in accordance with FRS 101. The company transitioned from FRS102 to FRS 101 for all periods presented and the date of transition to FRS 101 was 1 April 2020.

As permitted by FRS 101, the company has taken advantage of the following disclosure exemptions from the requirements of IFRS:

  • inclusion of an explicit and unreserved statement of compliance with IFRS;

  • presentation of a statement of cash flows and related notes;

  • disclosure of the objectives, policies and processes for managing capital;

  • disclosure of key management personnel compensation;

  • disclosure of the categories of financial instrument and the nature and extent of risks arising on these financial instruments;

  • the effect of financial instruments on the statement of comprehensive income;

  • comparative period reconciliations for the number of shares outstanding and the carrying amounts of property, plant and equipment, intangible assets, investment property and biological assets;

  • disclosure of the future impact of new International Financial Reporting Standards in issue but not yet effective at the reporting date;

  • comparative narrative information;and

  • related party disclosures for transactions with the parent or wholly owned members of the group.

Where required, equivalent disclosures are given in the group accounts of CF Partners Management Holdings Limited. The group accounts of CF Partners Management Holdings Limited are available to the public and can be obtained from 80 Hammersmith Road, London, W14 8UD.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Brook Green Trading Limited is a wholly owned subsidiary of Brook Green Supply Limited and the results of Brook Green Trading Limited are included in the consolidated financial statements of the ultimate parent CF Partners Management Holdings Limited which are available from 80 Hammersmith Road, London, W14 8UD.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 11 -
1.2
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future. The directors are aware of certain global uncertainties, in relation to the substantial increase in global commodity prices, which may cause doubt on the company's ability to continue as a going concern.

 

To assess any potential impact on the Company, the directors have assessed the Company's funding requirements, liquidity and financial position and have concluded that the going concern basis is appropriate. In making this assessment, the directors have placed reliance on the Company's access to the liquidity facility made available by SCMI Limited which will continue for the foreseeable future.

1.3
Revenue

Turnover is measured at the fair value of the consideration received or receivable, and represents amounts receivable for commodities sold and services provided in the normal course of business, stated net of discounts and value added taxes. The Company recognises turnover when the amount of turnover can be reliably measured; when it is probable the future economic benefits will flow to the entity; and when specific criteria have been met for each of the Company's activities as described below.

 

Turnover comprises the notional contractual value physically settled plus the net gain on financially settled trades and for spot transactions and related futures trades through the year. Turnover from the sale of spot trades is reported and recognised based on the gross amount received or receivable, as the Company is exposed to the benefits and risks associated with changes in market prices of the products.

 

The company recognises revenue from the following major sources:

 

  • Power

  • Gas

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Power

Revenue from the sale of electricity is a function based on the end user consumption of the customers of Brook Green Supply Limited (according to meter read data) and tariff rates (specified by contract terms). Revenue is recognised net of sales discounts.

Gas

Revenue from the supply of gas is also a function of end user consumption of the customers of Brook Green Supply Limited (according to meter read data) and tariff rates (specified by contract terms). Revenue is recognised net of sales discounts.

1.4
Intangible 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.

 

The intangible fixed asset has an indefinite useful life and is not amortised.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 12 -
1.5
Impairment of tangible and intangible assets

At each reporting 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.

Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.

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.

 

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.

1.6
Cash and cash equivalents

Cash and cash equivalents 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.

1.7
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets at fair value through profit or loss

When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 13 -

Financial instruments measured at fair value, into a fair value hierarchy based on the valuation technique used to determine fair value.

Level I quoted prices (unadjusted) in active markets for identical assets or liabilities

Level 2 inputs other than quoted prices included within Level I that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e.derived from prices)

Level 3 inputs for the asset or liability that are not based on observable market data (unobservable inputs)

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

Financial assets at fair value through other comprehensive income

Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the company’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.

The company has made an irrevocable election to recognize changes in fair value of investments in equity instruments through other comprehensive income, not through profit or loss. A gain or loss from fair value changes will be shown in other comprehensive income and will not be reclassified subsequently to profit or loss. Equity instruments measured at fair value through other comprehensive income are recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognized through other comprehensive income are directly transferred to retained earnings when the equity instrument is derecognized or its fair value substantially decreased. Dividends are recognized as finance income in profit or loss.

Impairment of financial assets

Financial assets, other than those measured at fair value through profit or 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 of the investment have been affected.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 14 -
1.8
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Financial liabilities at fair value through profit or loss

Financial liabilities are classified as measured at fair value through profit or loss when the financial liability is held for trading. A financial liability is classified as held for trading if:

 

  •     it has been incurred principally for the purpose of repurchasing it in the near term, or

  •     on initial recognition it is part of a portfolio of identified financial instruments that the manages together and has a recent actual pattern of short-term profit taking, or

  •     it is a derivative that is not designated and effective hedging instrument.

 

Financial liabilities at fair value through profit or loss are stated at fair value with any gains or losses arising on remeasurement recognised in profit or loss.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 15 -
1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability. A derivative is presented as a non-current asset or liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realised or settled within 12 months. Other derivatives are classified as current.

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability. A derivative is presented as a non-current asset or liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realised or settled within 12 months. Other derivatives are classified as current.

1.11
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 income statement 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 is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 16 -
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 inventories or non-current 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
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.

2
Revenue
2021
2020
£
£
Revenue analysed by class of business
Electricity
115,489,704
97,718,541
Gas
16,780,236
15,409,682
132,269,940
113,128,223
3
Operating (loss)/profit
2021
2020
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Exchange losses
97
216
4
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
18,000
15,000
BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 17 -
5
Employees

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

2021
2020
Number
Number
2
2

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
38,022
35,951
Social security costs
1,856
1,062
39,878
37,013
6
Finance costs
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on other loans
71,277
130,569
BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 18 -
7
Taxation
2021
2020
£
£
Current tax
Other tax reliefs
-
94,382
Deferred tax
Tax losses carried forward
(777,899)
-
Total tax charge/(credit)
(777,899)
94,382

The charge for the year can be reconciled to the (loss)/profit per the income statement as follows:

2021
2020
£
£
(Loss)/profit before taxation
(6,214,256)
824,547
Expected tax (credit)/charge based on a corporation tax rate of 19.00% (2020: 19.00%)
(1,180,709)
156,664
Effect of expenses not deductible in determining taxable profit
7
30
Unutilised tax losses carried forward
-
0
(62,312)
Group relief
402,803
-
0
Taxation (credit)/charge for the year
(777,899)
94,382
8
Intangible fixed assets
Patents & licences
£
Cost
At 31 March 2020
100,000
At 31 March 2021
100,000
Carrying amount
At 31 March 2021
100,000
At 31 March 2020
100,000
BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 19 -
9
Trade and other receivables
Current
Non-current
2021
2020
2021
2020
£
£
£
£
VAT recoverable
-
4,892
-
-
Amount owed by parent undertaking
21,802,236
20,377,044
-
0
-
0
Other receivables
9,431,085
27,662,476
-
-
31,233,321
48,044,412
-
-
Deferred tax asset
-
-
777,899
-
31,233,321
48,044,412
777,899
-

Other receivables disclosed above are classified as loans and receivables and are therefore measured at amortised cost.

 

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value. No significant receivable balances are impaired at the reporting end date.

 

10
Liabilities
2021
2020
Notes
£
£
Trade and other payables
11
38,655,559
47,979,873
Taxation and social security
9,498
-
38,665,057
47,979,873
11
Trade and other payables
2021
2020
£
£
Trade payables
6,979,559
6,395,051
Amounts owed to fellow group undertakings
618,965
203,334
Accruals and deferred income
31,057,035
41,381,488
38,655,559
47,979,873

SCMI Limited has a fixed and floating charge over the assets of the company.

BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 20 -
12
Derivative financial instruments

The Company is a party to a gas and electricity contracts and derivatives entered into for market trading purposes. These contracts are held at fair value,being the difference between the contract value and the notional index for the commodity.

 

At the balance sheet date, total fair value amount of outstanding forward and derivative contracts that the Company has committed are as below. All fair value is classified as level 2.

2021
2020
£
£
Current derivative assets
Forward contracts
62,750,602
55,999,618
Total current derivative assets
62,750,602
55,999,618
Non-current derivative assets
Forward contracts
25,150,787
21,935,599
Total non-current derivative assets
25,150,787
21,935,599
Total derivative assets
87,901,389
77,935,217
£
£
Current derivative liabilities
Forward contracts
15,215,160
44,804,318
Total current derivative liabilities
15,215,160
44,804,318
Non-current derivative liabilities
Forward contracts
260,944
12,166,426
Total non-current derivative liabilities
260,944
12,166,426
Total derivative liabilities
15,476,104
56,970,744
BROOK GREEN TRADING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 21 -
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.

Accelerated capital allowances
£
Deferred tax liability at 1 April 2019 and 1 April 2020
-
0
Deferred tax movements in current year
Charge/(credit) to profit or loss
(777,899)
Deferred tax asset at 31 March 2021
(777,899)
14
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
15
Share premium account
2021
2020
£
£
At the beginning and end of the year
99,999
99,999
16
Related party transactions
Remuneration of key management personnel

There was no remuneration of key management personnel in the year, including directors.

Other information

At the year end the company owed CFP Trading Limited, a fellow group company registered in Malta, £618,965 (2020: £203,334). This amount is unsecured and interest free.

 

At the year end the parent entity, Brook Green Supply Limited, owed the company £21,802,236 (2020: £20,377,043). Of this amount, £12,984,896 relates to payables for gas and power delivered in March 2021.

2021-03-312020-04-01Mr Christian ColesMr Jonathan NavonMr Christian ColesMr Jonathan NavonMr Thomas RassmusonfalseCCH SoftwareiXBRL Review & Tag 2020.3095230642020-04-012021-03-3109523064bus:Director42020-04-012021-03-3109523064bus:Director52020-04-012021-03-3109523064bus:Director62020-04-012021-03-3109523064bus:Director72020-04-012021-03-3109523064bus:Director32020-04-012021-03-3109523064bus:Director12020-04-012021-03-3109523064bus:Director22020-04-012021-03-3109523064bus:RegisteredOffice2020-04-012021-03-31095230642021-03-31095230642019-04-012020-03-3109523064core:ContinuingOperations2020-04-012021-03-3109523064core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3109523064core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3109523064core:IntangibleAssetsOtherThanGoodwillcore:ContinuingOperations2021-03-3109523064core:IntangibleAssetsOtherThanGoodwillcore:ContinuingOperations2020-03-3109523064core:CopyrightsPatentsTrademarksServiceOperatingRights2021-03-3109523064core:CopyrightsPatentsTrademarksServiceOperatingRights2020-03-31095230642020-03-3109523064core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3109523064core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3109523064core:ShareCapital2021-03-3109523064core:ShareCapital2020-03-3109523064core:SharePremium2021-03-3109523064core:SharePremium2020-03-3109523064core:RetainedEarningsAccumulatedLosses2021-03-3109523064core:RetainedEarningsAccumulatedLosses2020-03-31095230642019-03-3109523064core:FinancialInstrumentsFairValueThroughProfitOrLoss2020-04-012021-03-3109523064core:Held-to-maturityFinancialAssets2020-04-012021-03-3109523064core:Available-for-saleFinancialAssets2020-04-012021-03-3109523064core:FinancialInstrumentsDesignatedFairValueThroughProfitOrLoss2020-04-012021-03-3109523064core:CurrentFinancialInstruments2021-03-3109523064core:CurrentFinancialInstruments2020-03-3109523064core:Non-currentFinancialInstruments2021-03-3109523064core:Non-currentFinancialInstruments2020-03-3109523064core:WithinOneYear2021-03-3109523064core:WithinOneYear2020-03-3109523064core:AcceleratedTaxDepreciationDeferredTax2020-03-3109523064core:AcceleratedTaxDepreciationDeferredTax2021-03-3109523064bus:FRS1012020-04-012021-03-3109523064bus:PrivateLimitedCompanyLtd2020-04-012021-03-3109523064bus:Audited2020-04-012021-03-3109523064bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP