ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 true2021-10-01falseNo description of principal activity2727trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 05411030 2021-10-01 2022-09-30 05411030 2020-10-01 2021-09-30 05411030 2022-09-30 05411030 2021-09-30 05411030 2020-10-01 05411030 c:Director1 2021-10-01 2022-09-30 05411030 d:PlantMachinery 2021-10-01 2022-09-30 05411030 d:PlantMachinery 2022-09-30 05411030 d:PlantMachinery 2021-09-30 05411030 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 05411030 d:MotorVehicles 2021-10-01 2022-09-30 05411030 d:MotorVehicles 2022-09-30 05411030 d:MotorVehicles 2021-09-30 05411030 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 05411030 d:FurnitureFittings 2021-10-01 2022-09-30 05411030 d:FurnitureFittings 2022-09-30 05411030 d:FurnitureFittings 2021-09-30 05411030 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 05411030 d:OfficeEquipment 2021-10-01 2022-09-30 05411030 d:OfficeEquipment 2022-09-30 05411030 d:OfficeEquipment 2021-09-30 05411030 d:OfficeEquipment d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 05411030 d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 05411030 d:CurrentFinancialInstruments 2022-09-30 05411030 d:CurrentFinancialInstruments 2021-09-30 05411030 d:Non-currentFinancialInstruments 2022-09-30 05411030 d:Non-currentFinancialInstruments 2021-09-30 05411030 d:CurrentFinancialInstruments d:WithinOneYear 2022-09-30 05411030 d:CurrentFinancialInstruments d:WithinOneYear 2021-09-30 05411030 d:Non-currentFinancialInstruments d:AfterOneYear 2022-09-30 05411030 d:Non-currentFinancialInstruments d:AfterOneYear 2021-09-30 05411030 d:ShareCapital 2022-09-30 05411030 d:ShareCapital 2021-09-30 05411030 d:RetainedEarningsAccumulatedLosses 2022-09-30 05411030 d:RetainedEarningsAccumulatedLosses 2021-09-30 05411030 c:FRS102 2021-10-01 2022-09-30 05411030 c:AuditExempt-NoAccountantsReport 2021-10-01 2022-09-30 05411030 c:FullAccounts 2021-10-01 2022-09-30 05411030 c:PrivateLimitedCompanyLtd 2021-10-01 2022-09-30 05411030 d:HirePurchaseContracts d:WithinOneYear 2022-09-30 05411030 d:HirePurchaseContracts d:WithinOneYear 2021-09-30 05411030 d:HirePurchaseContracts d:BetweenOneFiveYears 2022-09-30 05411030 d:HirePurchaseContracts d:BetweenOneFiveYears 2021-09-30 05411030 d:AcceleratedTaxDepreciationDeferredTax 2022-09-30 05411030 d:AcceleratedTaxDepreciationDeferredTax 2021-09-30 05411030 d:TaxLossesCarry-forwardsDeferredTax 2022-09-30 05411030 d:TaxLossesCarry-forwardsDeferredTax 2021-09-30 05411030 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-09-30 05411030 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2021-09-30 05411030 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2022-09-30 05411030 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2021-09-30 05411030 d:LeasedAssetsHeldAsLessee 2022-09-30 05411030 d:LeasedAssetsHeldAsLessee 2021-09-30 iso4217:GBP xbrli:pure

Registered number: 05411030










Brambletye Fruit Farm Limited








Unaudited

Financial statements

Information for filing with the registrar

For the year ended 30 September 2022

 
Brambletye Fruit Farm Limited
Registered number: 05411030

Balance sheet
As at 30 September 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
188,391
215,102

  
188,391
215,102

Current assets
  

Stocks
  
46,000
21,000

Debtors: amounts falling due within one year
 5 
40,555
43,496

Cash at bank and in hand
  
3,326
65,934

  
89,881
130,430

Creditors: amounts falling due within one year
 6 
(166,398)
(119,525)

Net current (liabilities)/assets
  
 
 
(76,517)
 
 
10,905

Total assets less current liabilities
  
111,874
226,007

Creditors: amounts falling due after more than one year
 7 
(123,089)
(142,620)

Provisions for liabilities
  

Deferred tax
 9 
(15,290)
(21,567)

  
 
 
(15,290)
 
 
(21,567)

Net (liabilities)/assets
  
(26,505)
61,820


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(26,605)
61,720

  
(26,505)
61,820


Page 1

 
Brambletye Fruit Farm Limited
Registered number: 05411030

Balance sheet (continued)
As at 30 September 2022

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


................................................
S Leenders
Director
Date: 21 September 2023

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

1.


General information

Brambletye Fruit Farm Limited is a private company limited by shares incorporated in England, registration number 05411030. The address of the registered office is Brambletye Fruit Farm, Brambletye Lane, Forest Row, East Sussex, RH18 5EH.
These financial statements are presented in sterling and rounded to the nearest £1.
The principal activity of the company continued to be that of the farming of fruit.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The company holds net liabilities and requires support from the directors and loans to continue on a going concern basis. The directors have confirmed that they will continue to give financial support to the company until such time as its position improves and consider that it is appropriate to prepare the financial statements on a going concern basis.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

Page 3

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

2.Accounting policies (continued)

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a straight line and reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
Furniture, fittings and equipment
-
10%-20% reducing balance
Office equipment
-
33% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.11

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.13

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

2.Accounting policies (continued)

 
2.14

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.15

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 27 (2021 - 27).

Page 6

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

4.


Tangible fixed assets





Plant and machinery
Motor vehicles
Furniture, fittings and equipment
Office equipment
Total

£
£
£
£
£



Cost or valuation


At 1 October 2021
160,053
97,645
88,252
3,888
349,838


Additions
23,934
-
-
2,163
26,097


Disposals
(349)
-
(1,467)
-
(1,816)



At 30 September 2022

183,638
97,645
86,785
6,051
374,119



Depreciation


At 1 October 2021
70,084
31,790
31,134
1,728
134,736


Charge for the year
26,795
16,465
6,829
2,017
52,106


Disposals
(279)
-
(835)
-
(1,114)



At 30 September 2022

96,600
48,255
37,128
3,745
185,728



Net book value



At 30 September 2022
87,038
49,390
49,657
2,306
188,391



At 30 September 2021
89,969
65,855
57,118
2,160
215,102

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2022
2021
£
£



Plant and machinery
25,573
7,918

Motor vehicles
25,961
34,615

51,534
42,533


5.


Debtors

2022
2021
£
£


Trade debtors
28,823
21,544

Other debtors
11,732
21,952

40,555
43,496


Page 7

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

6.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
27,804
-

Bank loans
26,822
31,000

Trade creditors
47,924
16,737

Corporation tax
-
6,558

Other taxation and social security
7,133
8,270

Obligations under finance lease and hire purchase contracts
19,250
17,626

Other creditors
31,465
33,734

Accruals and deferred income
6,000
5,600

166,398
119,525



7.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
103,333
124,000

Net obligations under finance leases and hire purchase contracts
19,756
18,620

123,089
142,620



8.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2022
2021
£
£


Within one year
21,344
19,420

Between 1-5 years
21,445
19,461

42,789
38,881

Page 8

 
Brambletye Fruit Farm Limited
 

 
Notes to the financial statements
For the year ended 30 September 2022

9.


Deferred taxation




2022
2021


£

£






At beginning of year
(21,567)
(14,098)


Charged to profit or loss
6,277
(7,469)



At end of year
(15,290)
(21,567)

The provision for deferred taxation is made up as follows:

2022
2021
£
£


Accelerated capital allowances
(20,001)
(21,567)

Tax losses carried forward
4,711
-

(15,290)
(21,567)


10.


Pension commitments

The Company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,128 (2021 - £3,387). Contributions totalling £1,459 (2021 - £1,495) were payable to the fund at the balance sheet date and are included in creditors.


11.


Related party transactions

During the year, the company paid rent totaling £33,800 (2021 - £31,200) to one of the directors and their close family for the use of the land and the barn which the company operates from. The rental amount is deemed to be at market value.
During the year, a director has repaid the interest free loan from the company. The amount outstanding due to the director from the company at the year end totalled £449 (2021 - Amount owed to the company from the director £9,086).

Page 9