Boon Brown Limited - Period Ending 2021-03-31

Boon Brown Limited - Period Ending 2021-03-31


Boon Brown Limited 03254413 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is Architectural Activities Digita Accounts Production Advanced 6.29.9459.0 true true 03254413 2020-04-01 2021-03-31 03254413 2021-03-31 03254413 bus:Director1 1 2021-03-31 03254413 bus:Director2 1 2021-03-31 03254413 bus:Director3 1 2021-03-31 03254413 bus:Director4 1 2021-03-31 03254413 bus:Director7 1 2021-03-31 03254413 core:CapitalRedemptionReserve 2021-03-31 03254413 core:RetainedEarningsAccumulatedLosses 2021-03-31 03254413 core:ShareCapital 2021-03-31 03254413 core:CurrentFinancialInstruments 2021-03-31 03254413 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 03254413 core:Non-currentFinancialInstruments 2021-03-31 03254413 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 03254413 core:Goodwill 2021-03-31 03254413 core:FurnitureFittingsToolsEquipment 2021-03-31 03254413 core:OtherPropertyPlantEquipment 2021-03-31 03254413 bus:SmallEntities 2020-04-01 2021-03-31 03254413 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 03254413 bus:FullAccounts 2020-04-01 2021-03-31 03254413 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 03254413 bus:RegisteredOffice 2020-04-01 2021-03-31 03254413 bus:Director1 2020-04-01 2021-03-31 03254413 bus:Director1 1 2020-04-01 2021-03-31 03254413 bus:Director2 2020-04-01 2021-03-31 03254413 bus:Director2 1 2020-04-01 2021-03-31 03254413 bus:Director3 2020-04-01 2021-03-31 03254413 bus:Director3 1 2020-04-01 2021-03-31 03254413 bus:Director4 2020-04-01 2021-03-31 03254413 bus:Director4 1 2020-04-01 2021-03-31 03254413 bus:Director7 2020-04-01 2021-03-31 03254413 bus:Director7 1 2020-04-01 2021-03-31 03254413 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 03254413 core:Goodwill 2020-04-01 2021-03-31 03254413 core:FurnitureFittingsToolsEquipment 2020-04-01 2021-03-31 03254413 core:OfficeEquipment 2020-04-01 2021-03-31 03254413 core:OtherPropertyPlantEquipment 2020-04-01 2021-03-31 03254413 core:PlantMachinery 2020-04-01 2021-03-31 03254413 countries:UnitedKingdom 2020-04-01 2021-03-31 03254413 2020-03-31 03254413 bus:Director1 1 2020-03-31 03254413 bus:Director2 1 2020-03-31 03254413 bus:Director3 1 2020-03-31 03254413 bus:Director4 1 2020-03-31 03254413 bus:Director7 1 2020-03-31 03254413 core:Goodwill 2020-03-31 03254413 core:FurnitureFittingsToolsEquipment 2020-03-31 03254413 core:OtherPropertyPlantEquipment 2020-03-31 03254413 2019-04-01 2020-03-31 03254413 2020-03-31 03254413 bus:Director1 1 2020-03-31 03254413 bus:Director2 1 2020-03-31 03254413 bus:Director3 1 2020-03-31 03254413 bus:Director4 1 2020-03-31 03254413 bus:Director7 1 2020-03-31 03254413 core:CapitalRedemptionReserve 2020-03-31 03254413 core:RetainedEarningsAccumulatedLosses 2020-03-31 03254413 core:ShareCapital 2020-03-31 03254413 core:CurrentFinancialInstruments 2020-03-31 03254413 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 03254413 core:Non-currentFinancialInstruments 2020-03-31 03254413 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 03254413 core:Goodwill 2020-03-31 03254413 core:FurnitureFittingsToolsEquipment 2020-03-31 03254413 core:OtherPropertyPlantEquipment 2020-03-31 03254413 bus:Director1 1 2019-04-01 2020-03-31 03254413 bus:Director2 1 2019-04-01 2020-03-31 03254413 bus:Director3 1 2019-04-01 2020-03-31 03254413 bus:Director4 1 2019-04-01 2020-03-31 03254413 bus:Director7 1 2019-04-01 2020-03-31 03254413 bus:Director1 1 2019-03-31 03254413 bus:Director2 1 2019-03-31 03254413 bus:Director3 1 2019-03-31 03254413 bus:Director4 1 2019-03-31 03254413 bus:Director7 1 2019-03-31 iso4217:GBP xbrli:pure

Registration number: 03254413

Boon Brown Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2021

 

Boon Brown Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Boon Brown Limited

(Registration number: 03254413)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

97,808

103,242

Tangible assets

5

19,910

30,302

 

117,718

133,544

Current assets

 

Stocks

6

369,915

274,219

Debtors

7

751,684

1,125,184

Cash at bank and in hand

 

601,524

188,257

 

1,723,123

1,587,660

Creditors: Amounts falling due within one year

8

(933,965)

(892,162)

Net current assets

 

789,158

695,498

Total assets less current liabilities

 

906,876

829,042

Creditors: Amounts falling due after more than one year

8

(255,000)

-

Provisions for liabilities

(2,145)

(3,650)

Net assets

 

649,731

825,392

Capital and reserves

 

Called up share capital

3,400

3,400

Capital redemption reserve

600

600

Profit and loss account

645,731

821,392

Total equity

 

649,731

825,392

 

Boon Brown Limited

(Registration number: 03254413)
Balance Sheet as at 31 March 2021

For the financial year ending 31 March 2021 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 6 September 2021 and signed on its behalf by:
 

.........................................

C Brown
Director

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
Motivo House
Alvington
Yeovil
Somerset
BA20 2FG

These financial statements were authorised for issue by the Board on 6 September 2021.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

Going concern

In light of the rapid global spread of the Coronavirus “COVID-19” in early 2020, the directors have reviewed and stress tested projections and budgets for the next twelve months. Following this review, the directors consider there to be little impact on the Company’s ability to act as a going concern.

The directors have reviewed the supply chains, key customers and the capital resources available and consider that the company has adequate resources in place to continue trading for the next twelve months.

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.

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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.

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

Plant and machinery

15% reducing balance

Office equipment

33% straight line

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

5% straight line

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.

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 48 (2020 - 48).

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2020

108,676

108,676

At 31 March 2021

108,676

108,676

Amortisation

At 1 April 2020

5,434

5,434

Amortisation charge

5,434

5,434

At 31 March 2021

10,868

10,868

Carrying amount

At 31 March 2021

97,808

97,808

At 31 March 2020

103,242

103,242

5

Tangible assets

Office equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2020

157,672

72,557

230,229

Additions

1,088

-

1,088

At 31 March 2021

158,760

72,557

231,317

Depreciation

At 1 April 2020

139,252

60,675

199,927

Charge for the year

9,697

1,783

11,480

At 31 March 2021

148,949

62,458

211,407

Carrying amount

At 31 March 2021

9,811

10,099

19,910

At 31 March 2020

18,420

11,882

30,302

6

Stocks

2021
£

2020
£

Work in progress

369,915

274,219

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

7

Debtors

Note

2021
£

2020
£

Trade debtors

 

609,104

914,972

Amounts due from related parties

10

57,862

125,257

Other debtors

 

20,000

25,658

Prepayments and accrued income

 

64,718

59,297

Total current trade and other debtors

 

751,684

1,125,184

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

9

111,658

133,775

Trade creditors

 

104,337

125,587

Amounts due from related parties

10

39,833

48,391

Taxation and social security

 

571,709

433,538

Other creditors

 

99,827

145,971

Accruals and deferred income

 

6,601

4,900

 

933,965

892,162

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9

255,000

-

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

255,000

-

2021
£

2020
£

Current loans and borrowings

Bank borrowings

45,000

-

Other borrowings

66,658

133,775

111,658

133,775

 

Boon Brown Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

10

Related party transactions

Summary of transactions with key management

Transactions with directors

2021

At 1 April 2020
£

Advances to directors
£

Repayments by director
£

At 31 March 2021
£

R Boon

Transactions during the period

323

102,688

(100,208)

2,803

         
       

C Brown

Transactions during the period

(21,598)

75,000

(66,875)

(13,473)

         
       

C Jones

Transactions during the period

(10,987)

92,238

(91,857)

(10,606)

         
       

S Travers

Transactions during the period

(6,761)

100,466

(100,206)

(6,501)

         
       

O Clark

Transactions during the period

(9,045)

100,000

(100,208)

(9,253)

         
       

 

2020

At 1 April 2019
£

Advances to directors
£

Repayments by director
£

At 31 March 2020
£

R Boon

Transactions during the period

10,036

61,805

(71,518)

323

         
       

C Brown

Transactions during the period

5,419

65,844

(92,861)

(21,598)

         
       

C Jones

Transactions during the period

(1,394)

100,450

(110,043)

(10,987)

         
       

S Travers

Transactions during the period

2,324

77,257

(86,342)

(6,761)

         
       

O Clark

Transactions during the period

(8,040)

31,093

(32,098)

(9,045)

         
       

 

Summary of transactions with directors

All loans made by directors are interest free and repayable on demand. All loans made to directors accrue interest at 2.25% throughout the year