Henry and Banwell Limited - Period Ending 2022-09-30

Henry and Banwell Limited - Period Ending 2022-09-30


Henry and Banwell Limited 04534650 false 2021-10-01 2022-09-30 2022-09-30 The principal activity of the company is accountancy, taxation and consultancy services Digita Accounts Production Advanced 6.30.9574.0 true true 04534650 2021-10-01 2022-09-30 04534650 2022-09-30 04534650 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2022-09-30 04534650 bus:OrdinaryShareClass2 bus:Non-cumulativeRedeemableShares 2022-09-30 04534650 bus:Revised 2022-09-30 04534650 core:CurrentFinancialInstruments 2022-09-30 04534650 core:CurrentFinancialInstruments core:WithinOneYear 2022-09-30 04534650 core:Non-currentFinancialInstruments 2022-09-30 04534650 core:Non-currentFinancialInstruments core:AfterOneYear 2022-09-30 04534650 core:Goodwill 2022-09-30 04534650 core:LandBuildings 2022-09-30 04534650 core:MotorVehicles 2022-09-30 04534650 core:OtherPropertyPlantEquipment 2022-09-30 04534650 bus:SmallEntities 2021-10-01 2022-09-30 04534650 bus:AuditExemptWithAccountantsReport 2021-10-01 2022-09-30 04534650 bus:FullAccounts 2021-10-01 2022-09-30 04534650 bus:SmallCompaniesRegimeForAccounts 2021-10-01 2022-09-30 04534650 bus:RegisteredOffice 2021-10-01 2022-09-30 04534650 bus:Director2 2021-10-01 2022-09-30 04534650 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2021-10-01 2022-09-30 04534650 bus:OrdinaryShareClass2 bus:Non-cumulativeRedeemableShares 2021-10-01 2022-09-30 04534650 bus:PrivateLimitedCompanyLtd 2021-10-01 2022-09-30 04534650 core:Goodwill 2021-10-01 2022-09-30 04534650 core:Buildings 2021-10-01 2022-09-30 04534650 core:LandBuildings 2021-10-01 2022-09-30 04534650 core:MotorVehicles 2021-10-01 2022-09-30 04534650 core:OtherPropertyPlantEquipment 2021-10-01 2022-09-30 04534650 countries:UnitedKingdom 2021-10-01 2022-09-30 04534650 2021-09-30 04534650 core:Goodwill 2021-09-30 04534650 core:LandBuildings 2021-09-30 04534650 core:MotorVehicles 2021-09-30 04534650 core:OtherPropertyPlantEquipment 2021-09-30 04534650 2020-10-01 2021-09-30 04534650 2021-09-30 04534650 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2021-09-30 04534650 bus:OrdinaryShareClass2 bus:Non-cumulativeRedeemableShares 2021-09-30 04534650 core:CurrentFinancialInstruments 2021-09-30 04534650 core:CurrentFinancialInstruments core:WithinOneYear 2021-09-30 04534650 core:Non-currentFinancialInstruments 2021-09-30 04534650 core:Non-currentFinancialInstruments core:AfterOneYear 2021-09-30 04534650 core:Goodwill 2021-09-30 04534650 core:LandBuildings 2021-09-30 04534650 core:MotorVehicles 2021-09-30 04534650 core:OtherPropertyPlantEquipment 2021-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04534650

Henry and Banwell Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2022

 

Henry and Banwell Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Henry and Banwell Limited

Company Information

Director

M P Winkelmann

 

Henry and Banwell Limited

(Registration number: 04534650)
Balance Sheet as at 30 September 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

18,200

26,620

Tangible assets

5

293,116

287,521

 

311,316

314,141

Current assets

 

Stocks

6

13,336

16,342

Debtors

7

91,509

92,531

Cash at bank and in hand

 

58,392

121,006

 

163,237

229,879

Creditors: Amounts falling due within one year

8

(117,853)

(147,817)

Net current assets

 

45,384

82,062

Total assets less current liabilities

 

356,700

396,203

Creditors: Amounts falling due after more than one year

8

(214,098)

(264,962)

Net assets

 

142,602

131,241

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

142,502

131,141

Shareholders' funds

 

142,602

131,241

For the financial year ending 30 September 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 10 April 2023
 

 

Henry and Banwell Limited

(Registration number: 04534650)
Balance Sheet as at 30 September 2022

.........................................
M P Winkelmann
Director

 

Henry and Banwell Limited

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

1

General information

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

The address of its registered office is:
Northgate House
Barton Court
Upper Borough Walls
Bath
BA1 1RG
England

These financial statements were authorised for issue by the director on 10 April 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.

 

Henry and Banwell Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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 provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows: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

20% straight line

Leasehold property

Nil

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 fixed assets so as to write off the cost, less any estimated residual value, over their expected useful economic life as follows: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

10 years 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.

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.

 

Henry and Banwell Limited

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

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

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.

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.

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.

 

Henry and Banwell Limited

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

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 8 (2021 - 7).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 October 2021

168,400

168,400

At 30 September 2022

168,400

168,400

Amortisation

At 1 October 2021

141,780

141,780

Amortisation charge

8,420

8,420

At 30 September 2022

150,200

150,200

Carrying amount

At 30 September 2022

18,200

18,200

At 30 September 2021

26,620

26,620

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 October 2021

271,545

6,674

48,368

326,587

Additions

-

-

12,423

12,423

At 30 September 2022

271,545

6,674

60,791

339,010

Depreciation

At 1 October 2021

-

1,428

39,531

40,959

Charge for the year

-

1,713

3,222

4,935

At 30 September 2022

-

3,141

42,753

45,894

Carrying amount

At 30 September 2022

271,545

3,533

18,038

293,116

At 30 September 2021

271,545

6,959

9,017

287,521

Included within the net book value of land and buildings above is £271,545 (2021 - £271,545) in respect of freehold land and buildings.
 

 

Henry and Banwell Limited

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

6

Stocks

2022
£

2021
£

Work in progress

13,336

16,342

7

Debtors

Current

2022
£

2021
£

Trade debtors

74,274

68,323

Prepayments

4,501

-

Other debtors

12,734

24,208

 

91,509

92,531

8

Creditors

Creditors: amounts falling due within one year

2022
£

2021
£

Due within one year

Trade creditors

7,680

7,289

Taxation and social security

65,653

86,550

Accruals and deferred income

6,000

-

Other creditors

38,520

53,978

117,853

147,817

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

10

214,098

264,962

 

Henry and Banwell Limited

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

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary A of £1 each of £1 each

80

80

80

80

Ordinary B of £1 each of £1 each

20

20

20

20

 

100

100

100

100

10

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

214,098

264,962