Borahurst_Limited - Accounts


Borahurst Limited
Financial Statements
For the year ended 31 August 2022
For Filing with Registrar
Company Registration No. 01322874 (England and Wales)
Borahurst Limited
Company Information
Directors
A.P. Hall
D.A. Jee
Secretary
A.P. Hall
Company number
01322874
Registered office
Ground Floor
Foundation House
42-48 London Road
Reigate
Surrey
RH2 9QQ
Auditor
Moore Kingston Smith LLP
Betchworth House
57-65 Station Road
Redhill
Surrey
RH1 1DL
Bankers
Lloyds TSB Bank Plc
11 High Street
Horley
Surrey
RH6 7BJ
Borahurst Limited
Balance Sheet
As at 31 August 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
112,140
88,289
Current assets
Debtors
5
1,571,892
1,860,565
Cash at bank and in hand
1,191,456
1,498,425
2,763,348
3,358,990
Creditors: amounts falling due within one year
6
(1,743,374)
(1,502,284)
Net current assets
1,019,974
1,856,706
Total assets less current liabilities
1,132,114
1,944,995
Creditors: amounts falling due after more than one year
7
(20,256)
(12,212)
Net assets
1,111,858
1,932,783
Capital and reserves
Called up share capital
8
20,000
30,000
Capital redemption reserve
10,000
-
0
Profit and loss reserves
1,081,858
1,902,783
Total equity
1,111,858
1,932,783

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 10 January 2023 and are signed on its behalf by:
D.A. Jee
Director
Company Registration No. 01322874
Borahurst Limited
Statement of Changes in Equity
For the year ended 31 August 2022
Page 2
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2020
30,000
-
0
1,656,959
1,686,959
Year ended 31 August 2021:
Profit and total comprehensive income for the year
-
-
755,824
755,824
Dividends
-
-
(510,000)
(510,000)
Balance at 31 August 2021
30,000
-
0
1,902,783
1,932,783
Year ended 31 August 2022:
Profit and total comprehensive income for the year
-
-
209,075
209,075
Dividends
-
-
(480,000)
(480,000)
Repurchase of shares
8
(10,000)
10,000
(550,000)
(550,000)
Balance at 31 August 2022
20,000
10,000
1,081,858
1,111,858
Borahurst Limited
Notes to the Financial Statements
For the year ended 31 August 2022
Page 3
1
Accounting policies
Company information

Borahurst Limited is a private company limited by shares incorporated in England and Wales. The registered office is Ground Floor, Foundation House, 42-48 London Road, Reigate, Surrey, RH2 9QQ.

1.1
Accounting convention

These financial statements have been prepared in accordance with Section 1A of FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents the value of goods and services provided during the year net of value added tax.

 

1.3
Tangible fixed assets

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

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

Leasehold premises
20% per annum of cost
Plant and machinery
20% per annum of cost
Fixtures, fittings & equipment
20% per annum of cost
Computers
25% per annum of cost
Motor vehicles
25% per annum of cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Long term contracts

Long-term contract balances classified under the balance sheet heading of 'Stock' are stated at total costs incurred, net of amounts in respect of work carried out to date less foreseeable losses and applicable payments on account.

 

Cumulative turnover (i.e. the total turnover recorded in respect of the contract in the profit and loss accounts of all accounting periods since inception of the contract) is compared with the total payments on account. If turnover exceeds payments on account an 'amounts recoverable on contracts' is established and separately disclosed in within debtors. If payments on account are greater than turnover to date, the excess is classified as a deduction from any balance on that contract in stocks with any residual balance in excess of cost being classified within creditors.

 

Full provision is made for losses on all contracts in the year in which the loss is first foreseen.

Borahurst Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2022
1
Accounting policies
(Continued)
Page 4
1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and 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.

1.6
Financial instruments

The company only has basic financial instruments measured at amortised cost. The company has no financial instruments that are classified as ‘other’ or basic instruments measured at fair value.

1.7
Taxation

The tax expense represents the tax currently payable.

Current tax

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

1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

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.

1.9
Retirement benefits

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

1.10
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

 

Borahurst Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2022
Page 5
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stage of completion of contracts

The stage of completion of contracts is a key area of judgement as it determines the value of profit recognised on a contract in the financial statements.

 

The directors have a wealth of experience in assessing the work performed on a contract to date and determining the remaining costs to complete, through assessments and judgements being made on the recovery of pre-contract costs, changes in the scope of work, contract programmes, maintenance and change in costs. This enables them to determine the stage of completion of a contract and therefore the gross profit to recognise in the financial statements.

3
Employees

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

2022
2021
Number
Number
Admin
7
7
Production
9
10
16
17
Borahurst Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2022
Page 6
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 September 2021
41,081
275,275
316,356
Additions
-
0
80,037
80,037
Disposals
(41,081)
(88,826)
(129,907)
At 31 August 2022
-
0
266,486
266,486
Depreciation and impairment
At 1 September 2021
41,081
186,986
228,067
Depreciation charged
-
0
36,652
36,652
Eliminated on disposals
(41,081)
(69,292)
(110,373)
At 31 August 2022
-
0
154,346
154,346
Carrying amount
At 31 August 2022
-
0
112,140
112,140
At 31 August 2021
-
0
88,289
88,289
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,164,263
1,165,785
Amounts recoverable on contracts
379,994
562,326
Other debtors
27,635
132,454
1,571,892
1,860,565
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
1,362,039
1,144,653
Corporation tax
54,343
181,924
Other taxation and social security
71,303
30,862
Other creditors
255,689
144,845
1,743,374
1,502,284
Borahurst Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2022
Page 7
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
20,256
12,212
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
20,000
30,000
20,000
30,000

On 15 December 2021, the company repurchased 10,000 £1 ordinary shares from D Clarke. The amount paid was £550,000 and this was funded from distributable reserves.

 

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Parveen Chadda and the auditor was Moore Kingston Smith LLP.
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

Land and buildings
2022
2021
£
£
Within one year
35,182
35,402
Between two and five years
41,046
76,228
76,228
111,630
Borahurst Limited
Notes to the Financial Statements (Continued)
For the year ended 31 August 2022
Page 8
11
Related party transactions
Remuneration of key management personnel
2022
2021
£
£
Aggregate compensation
192,789
239,941
12
Directors' transactions

During the year dividends of £220,000 (2021: £170,000) were paid to A.P. Hall and D.A. Jee. Dividends of £40,000 (2021: £170,000) were paid to D. Clarke.

2022-08-312021-09-01false13 January 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedA.P. HallD. ClarkeD.A. JeeA.P. Hall013228742021-09-012022-08-3101322874bus:Director12021-09-012022-08-3101322874bus:Director32021-09-012022-08-3101322874bus:CompanySecretary12021-09-012022-08-3101322874bus:Director22021-09-012022-08-3101322874bus:RegisteredOffice2021-09-012022-08-3101322874bus:Agent12021-09-012022-08-31013228742022-08-31013228742021-08-3101322874core:LandBuildings2022-08-3101322874core:OtherPropertyPlantEquipment2022-08-3101322874core:LandBuildings2021-08-3101322874core:OtherPropertyPlantEquipment2021-08-3101322874core:CurrentFinancialInstrumentscore:WithinOneYear2022-08-3101322874core:CurrentFinancialInstrumentscore:WithinOneYear2021-08-3101322874core:Non-currentFinancialInstrumentscore:AfterOneYear2022-08-3101322874core:Non-currentFinancialInstrumentscore:AfterOneYear2021-08-3101322874core:ShareCapital2022-08-3101322874core:ShareCapital2021-08-3101322874core:CapitalRedemptionReserve2022-08-3101322874core:CapitalRedemptionReserve2021-08-3101322874core:RetainedEarningsAccumulatedLosses2022-08-3101322874core:RetainedEarningsAccumulatedLosses2021-08-3101322874core:ShareCapital2020-08-3101322874core:CapitalRedemptionReservecore:RestatedAmount2020-08-3101322874core:RetainedEarningsAccumulatedLosses2020-08-31013228742020-08-3101322874core:RetainedEarningsAccumulatedLosses2020-09-012021-08-31013228742020-09-012021-08-3101322874core:RetainedEarningsAccumulatedLosses2021-09-012022-08-3101322874core:ShareCapital2021-09-012022-08-3101322874core:LandBuildingscore:LongLeaseholdAssets2021-09-012022-08-3101322874core:PlantMachinery2021-09-012022-08-3101322874core:FurnitureFittings2021-09-012022-08-3101322874core:ComputerEquipment2021-09-012022-08-3101322874core:MotorVehicles2021-09-012022-08-3101322874core:LandBuildings2021-08-3101322874core:OtherPropertyPlantEquipment2021-08-31013228742021-08-3101322874core:LandBuildings2021-09-012022-08-3101322874core:OtherPropertyPlantEquipment2021-09-012022-08-3101322874core:CurrentFinancialInstruments2022-08-3101322874core:CurrentFinancialInstruments2021-08-3101322874core:WithinOneYear2022-08-3101322874core:WithinOneYear2021-08-3101322874core:BetweenTwoFiveYears2022-08-3101322874core:BetweenTwoFiveYears2021-08-3101322874bus:PrivateLimitedCompanyLtd2021-09-012022-08-3101322874bus:SmallCompaniesRegimeForAccounts2021-09-012022-08-3101322874bus:FRS1022021-09-012022-08-3101322874bus:Audited2021-09-012022-08-3101322874bus:FullAccounts2021-09-012022-08-31xbrli:purexbrli:sharesiso4217:GBP