Lynn & Brewster Ltd - Period Ending 2022-03-31

Lynn & Brewster Ltd - Period Ending 2022-03-31


Lynn & Brewster Ltd NI623001 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is estate and letting agent Digita Accounts Production Advanced 6.30.9574.0 true NI623001 2021-04-01 2022-03-31 NI623001 2022-03-31 NI623001 bus:OrdinaryShareClass1 2022-03-31 NI623001 bus:PreferenceShareClass1 bus:CumulativeRedeemableShares 2022-03-31 NI623001 core:RetainedEarningsAccumulatedLosses 2022-03-31 NI623001 core:ShareCapital 2022-03-31 NI623001 core:CurrentFinancialInstruments 2022-03-31 NI623001 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 NI623001 core:Non-currentFinancialInstruments 2022-03-31 NI623001 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 NI623001 core:Goodwill 2022-03-31 NI623001 core:FurnitureFittingsToolsEquipment 2022-03-31 NI623001 bus:SmallEntities 2021-04-01 2022-03-31 NI623001 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 NI623001 bus:FullAccounts 2021-04-01 2022-03-31 NI623001 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 NI623001 bus:RegisteredOffice 2021-04-01 2022-03-31 NI623001 bus:Director1 2021-04-01 2022-03-31 NI623001 bus:Director2 2021-04-01 2022-03-31 NI623001 bus:OrdinaryShareClass1 2021-04-01 2022-03-31 NI623001 bus:PreferenceShareClass1 bus:CumulativeRedeemableShares 2021-04-01 2022-03-31 NI623001 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 NI623001 core:Goodwill 2021-04-01 2022-03-31 NI623001 core:FurnitureFittingsToolsEquipment 2021-04-01 2022-03-31 NI623001 core:PlantMachinery 2021-04-01 2022-03-31 NI623001 countries:NorthernIreland 2021-04-01 2022-03-31 NI623001 2021-03-31 NI623001 core:Goodwill 2021-03-31 NI623001 core:FurnitureFittingsToolsEquipment 2021-03-31 NI623001 2020-04-01 2021-03-31 NI623001 2021-03-31 NI623001 bus:OrdinaryShareClass1 2021-03-31 NI623001 bus:PreferenceShareClass1 bus:CumulativeRedeemableShares 2021-03-31 NI623001 core:RetainedEarningsAccumulatedLosses 2021-03-31 NI623001 core:ShareCapital 2021-03-31 NI623001 core:CurrentFinancialInstruments 2021-03-31 NI623001 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 NI623001 core:Non-currentFinancialInstruments 2021-03-31 NI623001 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 NI623001 core:FurnitureFittingsToolsEquipment 2021-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI623001

Lynn & Brewster Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2022

 

Lynn & Brewster Ltd

(Registration number: NI623001)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

5

3,089

3,792

Current assets

 

Work in progress

6

32,706

32,151

Debtors

7

28,438

33,416

Cash at bank and on hand

 

145,805

176,404

 

206,949

241,971

Creditors: Amounts falling due within one year

8

(97,387)

(115,532)

Net current assets

 

109,562

126,439

Total assets less current liabilities

 

112,651

130,231

Creditors: Amounts falling due after more than one year

8

(53,525)

(59,525)

Provisions for liabilities

(587)

(720)

Net assets

 

58,539

69,986

Capital and reserves

 

Called up share capital

150

150

Profit and loss account

58,389

69,836

Total equity

 

58,539

69,986

For the financial year ending 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

 

Lynn & Brewster Ltd

(Registration number: NI623001)
Balance Sheet as at 31 March 2022

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 19 December 2022 and signed on its behalf by:
 

.........................................
Mr Charles Richard Lynn
Director

.........................................
Mr Stuart David Brewster
Director

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is: 14 Market Road, Ballymena, County Antrim, BT43 6EL.

These financial statements were authorised for issue by the Board on 19 December 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Equipment

15% straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

25% straight line basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Short-term debtors and creditors

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the income statement in operating expenses.

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Work in progress

Work in progress is valued at the lower of cost and net realisable value. Net realisable value is based on selling price less anticipated costs to completion and selling costs. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 7 (2021 - 6).

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2021

40,000

40,000

At 31 March 2022

40,000

40,000

Amortisation

At 1 April 2021

40,000

40,000

At 31 March 2022

40,000

40,000

Carrying amount

At 31 March 2022

-

-

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 April 2021

17,974

17,974

Additions

1,258

1,258

At 31 March 2022

19,232

19,232

Depreciation

At 1 April 2021

14,182

14,182

Charge for the year

1,961

1,961

At 31 March 2022

16,143

16,143

Carrying amount

At 31 March 2022

3,089

3,089

At 31 March 2021

3,792

3,792

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

6

Work in progress

2022
£

2021
£

Work in progress

32,706

32,151

7

Debtors

2022
£

2021
£

Trade debtors

23,580

30,281

Other debtors

4,858

3,135

 

28,438

33,416

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Loans and borrowings

10

6,000

-

Trade creditors

 

7,420

6,823

Taxation and social security

 

16,372

36,665

Accruals and deferred income

 

4,814

4,858

Other creditors

 

62,781

67,186

 

97,387

115,532

 

Lynn & Brewster Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

Redeemable preference shares of £1 each

50

50

50

50

 

150

150

150

150

10

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

44,000

50,000

Other borrowings

9,525

9,525

53,525

59,525

2022
£

2021
£

Current loans and borrowings

Bank borrowings

6,000

-

11

Related party transactions

Directors' advances
Included in creditors due after one year is a balance of £9,525 (2021: £9,525) due to the directors.