Swanbrink Limited - Period Ending 2022-06-30

Swanbrink Limited - Period Ending 2022-06-30


Swanbrink Limited 04154018 false 2021-07-01 2022-06-30 2022-06-30 The principal activity of the company is Housing association real estate Digita Accounts Production Advanced 6.30.9574.0 true true 04154018 2021-07-01 2022-06-30 04154018 2022-06-30 04154018 bus:Director1 1 2022-06-30 04154018 bus:OrdinaryShareClass1 2022-06-30 04154018 core:CurrentFinancialInstruments 2022-06-30 04154018 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 04154018 core:Non-currentFinancialInstruments 2022-06-30 04154018 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 04154018 core:FurnitureFittingsToolsEquipment 2022-06-30 04154018 core:LandBuildings 2022-06-30 04154018 core:OtherPropertyPlantEquipment 2022-06-30 04154018 bus:SmallEntities 2021-07-01 2022-06-30 04154018 bus:AuditExemptWithAccountantsReport 2021-07-01 2022-06-30 04154018 bus:FullAccounts 2021-07-01 2022-06-30 04154018 bus:SmallCompaniesRegimeForAccounts 2021-07-01 2022-06-30 04154018 bus:RegisteredOffice 2021-07-01 2022-06-30 04154018 bus:Director1 2021-07-01 2022-06-30 04154018 bus:Director1 1 2021-07-01 2022-06-30 04154018 bus:OrdinaryShareClass1 2021-07-01 2022-06-30 04154018 bus:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 04154018 core:FurnitureFittingsToolsEquipment 2021-07-01 2022-06-30 04154018 core:LandBuildings 2021-07-01 2022-06-30 04154018 core:OtherPropertyPlantEquipment 2021-07-01 2022-06-30 04154018 countries:AllCountries 2021-07-01 2022-06-30 04154018 2021-06-30 04154018 bus:Director1 1 2021-06-30 04154018 core:FurnitureFittingsToolsEquipment 2021-06-30 04154018 core:LandBuildings 2021-06-30 04154018 core:OtherPropertyPlantEquipment 2021-06-30 04154018 2020-07-01 2021-06-30 04154018 2021-06-30 04154018 bus:Director1 1 2021-06-30 04154018 bus:OrdinaryShareClass1 2021-06-30 04154018 core:CurrentFinancialInstruments 2021-06-30 04154018 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 04154018 core:Non-currentFinancialInstruments 2021-06-30 04154018 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 04154018 core:FurnitureFittingsToolsEquipment 2021-06-30 04154018 core:LandBuildings 2021-06-30 04154018 core:OtherPropertyPlantEquipment 2021-06-30 04154018 bus:Director1 1 2020-07-01 2021-06-30 04154018 bus:Director1 1 2020-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04154018

Swanbrink Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2022

 

Swanbrink Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Swanbrink Limited

Company Information

Director

Mr Martin Evans

Registered office

4 High Street
Pontardawe
Swansea
SA8 4HU

Accountants

Fergusons and Peters
4 High Street
Pontardawe
Swansea
West Glamorgan
SA8 4HU

 

Swanbrink Limited

(Registration number: 04154018)
Balance Sheet as at 30 June 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

920,647

925,808

Current assets

 

Debtors

5

3,379

3,320

Cash at bank and in hand

 

5,127

9,329

 

8,506

12,649

Creditors: Amounts falling due within one year

6

(47,294)

(47,195)

Net current liabilities

 

(38,788)

(34,546)

Total assets less current liabilities

 

881,859

891,262

Creditors: Amounts falling due after more than one year

6

(355,490)

(395,723)

Net assets

 

526,369

495,539

Capital and reserves

 

Called up share capital

7

3

3

Revaluation reserve

720,382

720,382

Retained earnings

(194,016)

(224,846)

Shareholders' funds

 

526,369

495,539

For the financial year ending 30 June 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 9 February 2023
 

.........................................
Mr Martin Evans
Director

 

Swanbrink Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
4 High Street
Pontardawe
Swansea
SA8 4HU

These financial statements were authorised for issue by the director on 9 February 2023.

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.

Going concern

The financial statements have been prepared on a going concern basis.

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 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.

 

Swanbrink Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

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:

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.

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.

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.

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.

 

Swanbrink Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

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 the director) during the year, was 1 (2021 - 1).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 July 2021

900,000

70,404

4,400

974,804

At 30 June 2022

900,000

70,404

4,400

974,804

Depreciation

At 1 July 2021

-

48,996

-

48,996

Charge for the year

-

4,281

880

5,161

At 30 June 2022

-

53,277

880

54,157

Carrying amount

At 30 June 2022

900,000

17,127

3,520

920,647

At 30 June 2021

900,000

21,408

4,400

925,808

Included within the net book value of land and buildings above is £900,000 (2021 - £900,000) in respect of freehold land and buildings.
 

5

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

-

600

Amounts owed by related parties

9

3,379

2,720

   

3,379

3,320

 

Swanbrink Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

6

Creditors

Creditors: amounts falling due within one year

2022
£

2021
£

Due within one year

Trade creditors

13,898

13,652

Taxation and social security

12,447

12,595

Accruals and deferred income

948

948

Other creditors

20,001

20,000

47,294

47,195

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

8

355,490

395,723

7

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary of £1 each

3

3

3

3

         

8

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

275,943

323,685

Other borrowings

79,547

72,038

355,490

395,723

9

Related party transactions

 

Swanbrink Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Transactions with the director

2022

At 1 July 2021
£

Other payments made to company by director
£

At 30 June 2022
£

Mr Martin Evans

Interest Free Directors Loan

(72,037)

(7,510)

(79,547)

       
     

 

2021

At 1 July 2020
£

Other payments made to company by director
£

At 30 June 2021
£

Mr Martin Evans

Interest Free Directors Loan

(63,963)

(8,074)

(72,037)