W.P.BROWN_LIMITED - Accounts


Company registration number 00247461 (England and Wales)
W.P.BROWN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 JANUARY 2023
W.P.BROWN LIMITED
COMPANY INFORMATION
Directors
Mr N E R Brown
Mr S Longhorne
Secretary
Mr S Longhorne
Company number
00247461
Registered office
17 Davygate
York
YO1 8QT
Auditor
JWPCreers LLP
Genesis 5
Church Lane
Heslington
York
YO10 5DQ
W.P.BROWN LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Statement of financial position
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
W.P.BROWN LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 28 JANUARY 2023
- 1 -

The directors present the strategic report for the period ended 28 January 2023.

Review of the business

The principal activity of the company is a bricks and mortar retailer.

 

This is coupled with usage of social media to drive customer traffic both instore and to our online website. The online retail research experience is as important as instore.

 

Customer data capture has become increasingly more important as the company drives improvement in market share achieved.

 

The company continues to trade from four locations in York, Helmsley, Beverley and Gainsborough.

Principal risks and uncertainties

The business' principal financial instruments comprise bank balances, trade debtors and trade creditors, which are used to finance the business' operations.

 

The directors continue to monitor the trading performance of the company going forward. Enhanced information technology initiatives within the company ensure we are able to prepare and predict for a profitable and sustainable future for the company.

 

The management of the business risks are identified and dealt with as they arise through the day to day involvement of the directors.

Key performance indicators

The directors believe the best Key Performance Indicators in measuring the success of the company's strategy are consistent growth in retail turnover and sustained gross profit margins. Comparative figures are shown below. However, these figures are not truly comparable due to the lockdown periods within the 2022 and 2021 years. The 2023 year does show a return to a full year of trading and the return to anticipated gross margins.

 

 

2023
2022
2021
Total retail turnover (£)
11,818,908
9,914,222
5,680,380
Gross profit (%)
42
41
34
Future Outlook and Investor return

The return of consumers to the high street post COVID has given encouragement to the continuing viability for retail. This coupled with our activity online and our website give confidence for the future.

 

Further enhancement of our customer loyalty scheme will further protect our market share achieved.

 

By order of the board

Mr S Longhorne
Secretary
10 August 2023
W.P.BROWN LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 28 JANUARY 2023
- 2 -

The directors present their annual report and financial statements for the period ended 28 January 2023.

Principal activities

The principal activity of the company continued to be that of retail sales.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

Mr N E R Brown
Mr S Longhorne
Results and dividends

The results for the period are set out on page 7.

Ordinary interim dividends were paid amounting to £56,516.40. The directors recommend payment of a final dividend amounting to £56,516.

Future developments

The future developments of the company are disclosed in the strategic report.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Disclosure of information in the strategic report

In accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013, the directors have prepared a Strategic Report which can be found on page 1 of the financial statements.

W.P.BROWN LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 3 -
By order of the board
Mr S Longhorne
Mr N E R Brown
Secretary
Director
10 August 2023
10 August 2023
Mr S Longhorne
Director
10 August 2023
W.P.BROWN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF W.P.BROWN LIMITED
- 4 -
Opinion

We have audited the financial statements of W.P.Brown Limited (the 'company') for the period ended 28 January 2023 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 28 January 2023 and of its profit for the period then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

W.P.BROWN LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF W.P.BROWN LIMITED
- 5 -
Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non -compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

The objectives of our audit, in respect to fraud are to identify and assess the risks of material misstatement of the financial statements due to fraud and obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses, and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

 

Our approach was as follows:

 

  • During our planning process we gained an understanding of the legal and regulatory frameworks that are applicable to the company and determined that the most significant of them, which are directly relevant to specific assertions in the financial statements, are those that relate to the reporting framework (FRS102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;

  • We gained an understanding of how the company is complying with these frameworks by making enquiries of directors, key management and if necessary, advisors responsible for legal and compliance matters. We observed key controls and made appropriate enquiries following our review of contracts, interim financial data, board minutes and reports provided to the directors;

  • We independently assessed the susceptibility of the company's financial statements to material misstatement, including how fraud or error might occur by meeting with directors and senior management with the skills and experience necessary to determine the risk factors which they believe expose the company to susceptibility to fraud and error. We also considered the impact of any business targets, the personal financial circumstances of management and staff to create a driver for fraud. We considered the culture and controls that the company has established to address the risks identified and evaluated the effectiveness of processes and procedures to prevent and detect fraud, and how senior management monitors those processes and controls. Where the risk was considered to be higher, we designed then performed audit procedures to address each identified fraud risk. These procedures included, but were not restricted to, testing large and unusual items, journals, and transactions with high estimation uncertainty. These tests were designed to provide reasonable assurance that the financial statements were free from fraud and error; and

  • Based on our audit plan and understanding of the risks that specifically affect the company we designed our audit procedures to identify non-compliance with such laws and regulations identified above. Our procedures involved substantive testing of transactions and walkthrough testing of appropriate controls, with a focus on transactions in the books of prime entry that have characteristics that may indicate fraud or error. We looked for unusual patterns, large or unusual transactions, weaknesses in the payments system and new supplier transactions based on our understanding of the business; enquiries of directors and management and the results from previous audit testing; and focused testing, on specific complex areas based on risk. In addition, we completed procedures to conclude on the other information and disclosures in the strategic report, directors' report and accounts with the requirements of the relevant accounting standards and UK legislation.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

W.P.BROWN LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF W.P.BROWN LIMITED
- 6 -
Nigel Clemit ACA FCCA
Senior Statutory Auditor
For and on behalf of JWPCreers LLP
10 August 2023
Chartered Accountants
Statutory Auditor
Genesis 5
Church Lane
Heslington
York
YO10 5DQ
W.P.BROWN LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 28 JANUARY 2023
- 7 -
Period
Period
ended
ended
28 January
29 January
2023
2022
Notes
£
£
Turnover
3
10,977,528
8,902,685
Cost of sales
(6,363,187)
(5,242,826)
Gross profit
4,614,341
3,659,859
Distribution costs
(2,722,690)
(2,096,595)
Administrative expenses
(2,150,108)
(1,827,130)
Other operating income
1,064,144
1,561,846
Operating profit
4
805,687
1,297,980
Interest payable and similar expenses
8
(106,246)
(83,481)
Profit before taxation
699,441
1,214,499
Tax on profit
9
(137,431)
(231,933)
Profit for the financial period
562,010
982,566

The income statement has been prepared on the basis that all operations are continuing operations.

W.P.BROWN LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 28 JANUARY 2023
28 January 2023
- 8 -
28 January 2023
29 January 2022
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
11
15,349
-
0
Tangible assets
13
4,559,904
4,665,729
Investment property
12
2,280,000
2,280,000
6,855,253
6,945,729
Current assets
Stocks
14
2,309,599
1,949,671
Debtors
15
205,935
212,357
Cash at bank and in hand
831,192
404,596
3,346,726
2,566,624
Creditors: amounts falling due within one year
16
(2,821,988)
(3,522,781)
Net current assets/(liabilities)
524,738
(956,157)
Total assets less current liabilities
7,379,991
5,989,572
Creditors: amounts falling due after more than one year
17
(898,056)
(21,365)
Provisions for liabilities
Deferred tax liability
18
240,826
232,592
(240,826)
(232,592)
Net assets
6,241,109
5,735,615
Capital and reserves
Called up share capital
20
5,233
5,233
Revaluation reserve
1,129,527
1,129,527
Capital redemption reserve
3,567
3,567
Profit and loss reserves
5,102,782
4,597,288
Total equity
6,241,109
5,735,615
The financial statements were approved by the board of directors and authorised for issue on 10 August 2023 and are signed on its behalf by:
Mr N E R Brown
Mr S  Longhorne
Director
Director
Company Registration No. 00247461
W.P.BROWN LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 28 JANUARY 2023
- 9 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 29 January 2022:
Balance at 31 January 2021
5,233
1,129,527
3,567
3,614,722
4,753,049
Period ended 29 January 2022:
Profit and total comprehensive income for the period
-
-
-
982,566
982,566
Balance at 29 January 2022
5,233
1,129,527
3,567
4,597,288
5,735,615
Period ended 28 January 2023:
Profit and total comprehensive income for the period
-
-
-
562,010
562,010
Dividends
10
-
-
-
(56,516)
(56,516)
Balance at 28 January 2023
5,233
1,129,527
3,567
5,102,782
6,241,109
W.P.BROWN LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 28 JANUARY 2023
- 10 -
2023
2022
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
824,438
2,031,484
Interest paid
(106,246)
(83,481)
Income taxes paid
(35,914)
-
0
Net cash inflow from operating activities
682,278
1,948,003
Investing activities
Purchase of intangible assets
(20,465)
-
0
Purchase of tangible fixed assets
(10,696)
(13,325)
Proceeds from disposal of tangible fixed assets
3,553
-
0
Net cash used in investing activities
(27,608)
(13,325)
Financing activities
Repayment of bank loans
(171,558)
(177,308)
Dividends paid
(56,516)
-
0
Net cash used in financing activities
(228,074)
(177,308)
Net increase in cash and cash equivalents
426,596
1,757,370
Cash and cash equivalents at beginning of period
404,596
(1,352,774)
Cash and cash equivalents at end of period
831,192
404,596
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 JANUARY 2023
- 11 -
1
Accounting policies
Company information

W.P.Brown Limited is a private company limited by shares incorporated in England and Wales. The registered office is 17 Davygate, York, YO1 8QT. The company registration number is 00247461.

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.

The financial statements are prepared in sterling, which is the functional currency of the company.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet 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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods or point of sale), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Website
25% reducing balance
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 property
0% and 2% Straight line
Fixtures and fittings
25% Reducing balance
Equipment
25% Reducing balance
Leasehold improvements
10% Straight line

Leased computer equipment is depreciated on a straight line basis over 5 years.

 

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.

W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 12 -
1.6
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost include all costs of purchase and other costs incurred in bringing stock to its present location and condition.

1.8
Cash at bank and in hand

Cash at bank and in hand 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.

1.9
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 13 -
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.

1.12
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.

1.13
Retirement benefits

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

1.14
Leases

Rentals payable under operating leases, 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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

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.

W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
2
Judgements and key sources of estimation uncertainty
(Continued)
- 14 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Fair Value of Residential Properties

The directors are satisfied that there is a turnover of similar properties to establish that the fair value is materially correct. However, they acknowledge that the only way to determine exactly fair value, is a sale at arms length.

 

Fair Value of Commercial Properties

Valued at a multiple of rental yields with current tenant occupation or vacant possession. These values vary from time to time based on economic factors which apply to commercial property in York.

3
Turnover and other revenue

The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.

2023
2022
£
£
Turnover analysed by class of business
Sale of goods
10,977,528
8,902,685
2023
2022
£
£
Other significant revenue
Commissions receivable
841,380
711,537
Grants received
-
0
237,003
Rental income
222,764
271,021
Local restriction support grants (lockdown)
-
42,285
Insurance claim
-
300,000
4
Operating profit
2023
2022
Operating profit for the period is stated after charging/(crediting):
£
£
Government grants
-
0
(237,003)
Depreciation of owned tangible fixed assets
112,968
143,010
Amortisation of intangible assets
5,116
-
0
Operating lease charges
360,039
322,060
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 15 -
5
Employees

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

2023
2022
Number
Number
Productive staff
149
133
Administrative staff
9
6
Ancillary staff
3
4
Management
11
10
Total
172
153

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
2,532,546
2,063,465
Social security costs
160,641
118,470
Pension costs
87,758
140,648
2,780,945
2,322,583
6
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
345,148
409,184
Company pension contributions to defined contribution schemes
29,997
80,000
375,145
489,184

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2022 - 1).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
239,007
271,577
7
Auditor's remuneration
2023
2022
Fees payable to the company's auditor:
£
£
For audit services
Audit of the financial statements of the company
14,550
13,563
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 16 -
8
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
85,345
70,624
Other interest payable and similar charges
20,901
12,857
106,246
83,481
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
129,197
35,914
Deferred tax
Origination and reversal of timing differences
8,234
194,207
Adjustment in respect of prior periods
-
0
1,812
Total deferred tax
8,234
196,019
Total tax charge
137,431
231,933

The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
699,441
1,214,499
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
132,894
230,755
Tax effect of expenses that are not deductible in determining taxable profit
(12,505)
(634)
Adjustments in respect of prior years
-
0
1,812
Depreciation on assets not qualifying for tax allowances
8,808
-
0
Deferred tax adjustments
8,234
-
0
Taxation charge for the period
137,431
231,933
10
Dividends
2023
2022
2023
2022
Per share
Per share
Total
Total
10.8
10.8
£
£
Ordinary shares
Interim paid
10.80
-
0
56,516
-
0
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 17 -
11
Intangible fixed assets
Website
£
Cost
At 30 January 2022
-
0
Additions
20,465
At 28 January 2023
20,465
Amortisation and impairment
At 30 January 2022
-
0
Amortisation charged for the period
5,116
At 28 January 2023
5,116
Carrying amount
At 28 January 2023
15,349
At 29 January 2022
-
0
12
Investment property
2023
£
Fair value
At 30 January 2022 and 28 January 2023
2,280,000

Investment property comprises residential properties of £280,000 and commercial properties of £2,000,000.

 

The residential properties were valued at £280,000 by Ben J Hudson, MRICS, FNAEA, MARLA, of Hudson Moody surveyors on 7 June 2012.

 

The commercial properties were valued at £1,950,000 by Edward Hine, MRICS, of Eddisons chartered surveyors on 26 August 2020.

 

The historic cost and carrying value of investment properties is £842,379 (2021: 842,379).

 

The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 18 -
13
Tangible fixed assets
Freehold property
Fixtures and fittings
Equipment
Leasehold improvements
Total
£
£
£
£
£
Cost or valuation
At 30 January 2022
4,936,663
4,846,576
763,364
706,764
11,253,367
Additions
-
0
3,499
7,197
-
0
10,696
Transfers
-
0
-
0
(3,553)
-
0
(3,553)
At 28 January 2023
4,936,663
4,850,075
767,008
706,764
11,260,510
Depreciation and impairment
At 30 January 2022
645,216
4,539,999
695,660
706,763
6,587,638
Depreciation charged in the period
18,250
78,000
16,718
-
0
112,968
At 28 January 2023
663,466
4,617,999
712,378
706,763
6,700,606
Carrying amount
At 28 January 2023
4,273,197
232,076
54,630
1
4,559,904
At 29 January 2022
4,291,447
306,577
67,704
1
4,665,729
14
Stocks
2023
2022
£
£
Finished goods and goods for resale
2,309,599
1,949,671
15
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
38,691
35,451
Prepayments and accrued income
167,244
176,906
205,935
212,357
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 19 -
16
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
111,356
1,159,605
Trade creditors
590,632
582,436
Corporation tax
129,197
35,914
Other taxation and social security
473,050
570,388
Other creditors
1,224,382
778,731
Accruals and deferred income
293,371
395,707
2,821,988
3,522,781

The company has two bank loans.

 

A Treasury bank loan is repayable by instalments from March 2022 to March 2025. There will be 35 instalments of principal of £7,361 payable monthly with a lump sum repayable sufficient to repay the loan in full on the final repayment date. Interest on the loan is payable by debit to the bank account.

 

A Business bank loan taken out in April 2018 which is repayable by instalments over 5 years of principal and interest of £7,585 per month.

 

The aggregate loans of £1,009,412 are secured on the company's freehold property.

 

17
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
898,056
21,365
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
240,826
(7,497)
Tax losses
-
240,089
240,826
232,592
2023
Movements in the period:
£
Liability at 30 January 2022
232,592
Charge to profit or loss
8,234
Liability at 28 January 2023
240,826
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 20 -
19
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
87,758
140,648
W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 21 -
20
Share capital
2023
2022
£
£
Ordinary share capital
Authorised
10,000 Ordinary shares of £1 each
10,000
10,000
Issued and fully paid
5,233 Ordinary shares of £1 each
5,233
5,233
21
Reserves

Capital redemption reserve - This reserve records the nominal value of shares repurchased by the company.

 

Profit and loss account - This reserve records retained earnings and accumulated losses.

 

Revaluation reserve - This reserve records the surplus created when assets are revalued.

22
Operating lease commitments
Lessee

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

2023
2022
£
£
Within one year
412,850
413,191
Between two and five years
700,919
1,015,127
In over five years
203,000
261,000
1,316,769
1,689,318
23
Capital commitments

Amounts contracted for but not provided in the financial statements:

2023
2022
£
£
Acquisition of intangible assets
-
17,556
24
Related party transactions
Transactions with related parties

Included in wages costs of £2,253,315 are salary costs for staff who are family members of the directors. The salary and overall reward package has been approved by the directors on an arms length basis. This employment is in accordance with all of the terms and conditions of the company's employment contract. The sum’s involved comprise of a basic salary paid monthly.

Amounts owed to related parties at the balance sheet date total £1,064,219 (2022: £62,709). The amounts have no fixed date for repayment.

W.P.BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 22 -
25
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

The directors' loans to the company have no fixed date for repayment and interest is payable half yearly at 1.5% above the bank base rate (2022: 1.5% above base rate). The net amount due to directors is £66,273 (2022: £84,083) and during the period the company advanced £133,689 (2022: £201,426) and had repaid amounts of £156,465 (2022: £164,250). Interest for the period was £4,966 (2022: £2,414).

26
Cash generated from operations
2023
2022
£
£
Profit for the period after tax
562,010
982,566
Adjustments for:
Taxation charged
137,431
231,933
Finance costs
106,246
83,481
Amortisation and impairment of intangible assets
5,116
-
0
Depreciation and impairment of tangible fixed assets
112,968
143,010
Movements in working capital:
Increase in stocks
(359,928)
(142,889)
Decrease/(increase) in debtors
6,422
(13,292)
Increase in creditors
254,173
746,675
Cash generated from operations
824,438
2,031,484
27
Analysis of changes in net debt
30 January 2022
Cash flows
28 January 2023
£
£
£
Cash at bank and in hand
404,596
426,596
831,192
Borrowings excluding overdrafts
(1,180,970)
171,558
(1,009,412)
(776,374)
598,154
(178,220)
28
Prior period adjustment
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Notes to reconciliation

Adjustment made to reclassify investment properties of £2,280,000 from tangible fixed assets to investment properties on the balance sheet.

2023-01-282022-01-30falseCCH SoftwareCCH Accounts Production 2023.100Mr N E R BrownMr S LonghorneMr S  Longhorne002474612022-01-302023-01-2800247461bus:Director12022-01-302023-01-2800247461bus:CompanySecretaryDirector12022-01-302023-01-2800247461bus:Director22022-01-302023-01-2800247461bus:CompanySecretary12022-01-302023-01-2800247461bus:RegisteredOffice2022-01-302023-01-28002474612023-01-28002474612021-01-312022-01-2900247461core:RetainedEarningsAccumulatedLosses2021-01-312022-01-2900247461core:RetainedEarningsAccumulatedLosses2022-01-302023-01-2800247461core:OtherResidualIntangibleAssets2023-01-2800247461core:OtherResidualIntangibleAssets2022-01-2900247461core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-01-2800247461core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-29002474612022-01-2900247461core:LandBuildingscore:OwnedOrFreeholdAssets2023-01-2800247461core:FurnitureFittings2023-01-2800247461core:ComputerEquipment2023-01-2800247461core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-01-2800247461core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-2900247461core:FurnitureFittings2022-01-2900247461core:ComputerEquipment2022-01-2900247461core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-2900247461core:CurrentFinancialInstrumentscore:WithinOneYear2023-01-2800247461core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-2900247461core:Non-currentFinancialInstrumentscore:AfterOneYear2023-01-2800247461core:Non-currentFinancialInstrumentscore:AfterOneYear2022-01-2900247461core:CurrentFinancialInstruments2023-01-2800247461core:CurrentFinancialInstruments2022-01-2900247461core:ShareCapital2023-01-2800247461core:ShareCapital2022-01-2900247461core:RevaluationReserve2023-01-2800247461core:RevaluationReserve2022-01-2900247461core:CapitalRedemptionReserve2023-01-2800247461core:CapitalRedemptionReserve2022-01-2900247461core:RetainedEarningsAccumulatedLosses2023-01-2800247461core:RetainedEarningsAccumulatedLosses2022-01-2900247461core:ShareCapital2021-01-3000247461core:RevaluationReserve2021-01-3000247461core:CapitalRedemptionReservecore:RestatedAmount2021-01-3000247461core:RetainedEarningsAccumulatedLosses2021-01-300024746112022-01-302023-01-280024746112021-01-312022-01-29002474612022-01-29002474612021-01-3000247461core:IntangibleAssetsOtherThanGoodwill2022-01-302023-01-2800247461core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-302023-01-2800247461core:FurnitureFittings2022-01-302023-01-2800247461core:ComputerEquipment2022-01-302023-01-2800247461core:UKTax2022-01-302023-01-2800247461core:UKTax2021-01-312022-01-290024746122022-01-302023-01-280024746122021-01-312022-01-2900247461bus:OrdinaryShareClass12022-01-302023-01-2800247461bus:OrdinaryShareClass12021-01-312022-01-2900247461core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-2900247461core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2022-01-302023-01-2800247461core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-302023-01-2800247461core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-2900247461core:FurnitureFittings2022-01-2900247461core:ComputerEquipment2022-01-2900247461core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-2900247461core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-302023-01-2800247461core:Non-currentFinancialInstruments2023-01-2800247461core:Non-currentFinancialInstruments2022-01-2900247461core:WithinOneYear2023-01-2800247461core:WithinOneYear2022-01-2900247461core:BetweenTwoFiveYears2023-01-2800247461core:BetweenTwoFiveYears2022-01-2900247461core:MoreThanFiveYears2023-01-2800247461core:MoreThanFiveYears2022-01-2900247461bus:PrivateLimitedCompanyLtd2022-01-302023-01-2800247461bus:FRS1022022-01-302023-01-2800247461bus:Audited2022-01-302023-01-2800247461bus:FullAccounts2022-01-302023-01-28xbrli:purexbrli:sharesiso4217:GBP