BROOKLEA_DEVELOPMENTS_LIM - Accounts


Company Registration No. SC163906 (Scotland)
BROOKLEA DEVELOPMENTS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
PAGES FOR FILING WITH REGISTRAR
BROOKLEA DEVELOPMENTS LIMITED
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
BROOKLEA DEVELOPMENTS LIMITED
Statement Of Financial Position
As At 30 September 2021
30 September 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,250,000
2,250,000
Current assets
Debtors
5
3,273
-
0
Cash at bank and in hand
258,352
439,382
261,625
439,382
Creditors: amounts falling due within one year
6
(54,204)
(57,612)
Net current assets
207,421
381,770
Total assets less current liabilities
2,457,421
2,631,770
Provisions for liabilities
(49,548)
(47,740)
Net assets
2,407,873
2,584,030
Capital and reserves
Called up share capital
8
1,000
1,000
Revaluation reserve
865,000
865,000
Profit and loss reserves
1,541,873
1,718,030
Total equity
2,407,873
2,584,030

The directors of the company have elected not to include a copy of the income statement 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 29 April 2022 and are signed on its behalf by:
Mr A Donaldson
Director
Company Registration No. SC163906
BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements
For The Year Ended 30 September 2021
- 2 -
1
Accounting policies
Company information

Brooklea Developments Limited is a private company limited by shares incorporated in Scotland. The registered office is Geddes House, Kirkton North, Livingston, West Lothian, EH54 6GU.

1.1
Accounting convention

These financial statements have been prepared in accordance with 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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors have truecontinued to keep safeguards in place where necessary in relation to Covid-19, and continue to monitor performance and operations on an ongoing basis. The directors remain confident that the company can continue to operate for the next 12 months, especially given the trading performance to date and the balance sheet position. On this basis, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Reporting period

These financial statements represent a year to 30 September 2021. The prior period represents a period from 1 September 2019 to 30 September 2020 and as such the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable. The prior period was extended to align the year end with other associated companies.

 

1.4
Turnover

Turnover is recognised at the fair value of the rent received or receivable for occupancy of property provided in the normal course of business. The company is not VAT registered and turnover is therefore shown gross.

 

1.5
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:

Freehold land and buildings
Nil

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.

BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2021
1
Accounting policies
(Continued)
- 3 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. 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.

1.7
Cash at bank and in hand

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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2021
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

1.9
Equity instruments

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

1.10
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 liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing 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.

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.

BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2021
- 5 -
3
Employees

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

2021
2020
Number
Number
Total
-
0
-
0
4
Tangible fixed assets
Freehold land and buildings
£
Cost or valuation
At 1 October 2020 and 30 September 2021
2,250,000
Depreciation and impairment
At 1 October 2020 and 30 September 2021
-
0
Carrying amount
At 30 September 2021
2,250,000
At 30 September 2020
2,250,000

The property has been included in the financial statements at deemed cost.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2021
2020
£
£
Cost
1,385,000
1,385,000
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts due from related parties
3,273
-
0
BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2021
- 6 -
6
Creditors: amounts falling due within one year
2021
2020
£
£
Amounts owed to related parties
15,800
-
0
Corporation tax
31,934
51,063
Accruals and deferred income
6,470
6,549
54,204
57,612
7
Provisions for liabilities
2021
2020
£
£
Deferred tax liabilities
49,548
47,740
8
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
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 Stephen J Bargh CA.
The auditor was William Duncan + Co Limited.
10
Operating lease commitments
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2021
2020
£
£
137,997
321,993
BROOKLEA DEVELOPMENTS LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2021
- 7 -
11
Events after the reporting date

At the date on which the financial statements were approved, the directors acknowledge the continued existence of Covid-19. The company continues to trade well, and it is anticipated that it will continue to do so in the foreseeable future. The directors are of the opinion that the continued existence of Covid-19 has no significant impact to the company post year end and that the company remains a going concern.

12
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2021
2020
Amounts due to related parties
£
£
Other related parties
15,800
-

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Other related parties
3,273
-

The amounts due from related parties, which are included within amounts due from related parties, are interest free and repayable on demand.

 

Other information

The company has taken advantage of Section 1AC35 of FRS 102 whereby only material transactions which are not under the normal market conditions need to be disclosed. The company has taken advantage of Section 33.1A of FRS102 whereby only transactions which are not with wholly owned members of a group need to be disclosed.

 

The company received rental income of £183,996 (2020: £199,329) from Banff Care Limited, a company in which Mr A Donaldson is also a director.

2021-09-302020-10-01false29 April 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr George D WilsonMr Alistair DonaldsonMr A DonaldsonSC1639062020-10-012021-09-30SC1639062021-09-30SC1639062020-09-30SC163906core:LandBuildingscore:OwnedOrFreeholdAssets2021-09-30SC163906core:LandBuildingscore:OwnedOrFreeholdAssets2020-09-30SC163906core:CurrentFinancialInstruments2021-09-30SC163906core:CurrentFinancialInstruments2020-09-30SC163906core:ShareCapital2021-09-30SC163906core:ShareCapital2020-09-30SC163906core:RevaluationReserve2021-09-30SC163906core:RevaluationReserve2020-09-30SC163906core:RetainedEarningsAccumulatedLosses2021-09-30SC163906core:RetainedEarningsAccumulatedLosses2020-09-30SC163906bus:CompanySecretaryDirector12020-10-012021-09-30SC163906core:LandBuildingscore:OwnedOrFreeholdAssets2020-10-012021-09-30SC1639062019-09-012020-09-30SC163906core:LandBuildingscore:OwnedOrFreeholdAssets2020-09-30SC163906bus:PrivateLimitedCompanyLtd2020-10-012021-09-30SC163906bus:SmallCompaniesRegimeForAccounts2020-10-012021-09-30SC163906bus:FRS1022020-10-012021-09-30SC163906bus:Audited2020-10-012021-09-30SC163906bus:Director12020-10-012021-09-30SC163906bus:Director22020-10-012021-09-30SC163906bus:CompanySecretary12020-10-012021-09-30SC163906bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP