FRANCIS_BROWN_LIMITED - Accounts


Company registration number 00446866 (England and Wales)
FRANCIS BROWN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
FRANCIS BROWN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
FRANCIS BROWN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
608,307
676,490
Investments
4
258
257
608,565
676,747
Current assets
Stocks
64,108
57,795
Debtors
5
2,199,601
2,740,046
Cash at bank and in hand
116,626
643
2,380,335
2,798,484
Creditors: amounts falling due within one year
6
(1,755,801)
(2,273,441)
Net current assets
624,534
525,043
Total assets less current liabilities
1,233,099
1,201,790
Creditors: amounts falling due after more than one year
7
(352,594)
(427,688)
Provisions for liabilities
(51,944)
(62,799)
Net assets
828,561
711,303
Capital and reserves
Called up share capital
10,000
10,000
Capital redemption reserve
4,800
4,800
Profit and loss reserves
813,761
696,503
Total equity
828,561
711,303

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

FRANCIS BROWN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 20 September 2023 and are signed on its behalf by:
Mr S F Brown
Director
Company Registration No. 00446866
FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Francis Brown Limited is a private company limited by shares incorporated in England and Wales. The registered office is Church Road, Stockton-on-Tees, TS18 2HL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
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 and other sales related taxes.

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), 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.

Revenue from construction contracts is recognised in line with the company's policy on construction contracts as detailed below.

1.3
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:

Land and buildings freehold
2.5% straight line basis
Plant and machinery
15% reducing balance basis
Office furniture and fittings
20%/33% straight line basis
Motor vehicles
25% straight line basis

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.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

Cost is calculated using the first in first out (FIFO) basis.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs.

FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.8
Financial instruments

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

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

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

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

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

1.10
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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.

FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
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 profit and loss account, 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.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, 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.

1.14
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.

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.15
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2
Employees

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

2022
2021
Number
Number
Total
70
82
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
653,034
1,042,621
1,695,655
Additions
-
0
8,000
8,000
Disposals
-
0
(6,302)
(6,302)
At 31 December 2022
653,034
1,044,319
1,697,353
Depreciation and impairment
At 1 January 2022
235,764
783,401
1,019,165
Depreciation charged in the year
16,326
55,873
72,199
Eliminated in respect of disposals
-
0
(2,318)
(2,318)
At 31 December 2022
252,090
836,956
1,089,046
Carrying amount
At 31 December 2022
400,944
207,363
608,307
At 31 December 2021
417,270
259,220
676,490
4
Fixed asset investments
2022
2021
£
£
Other investments other than loans
258
257
Fixed asset investments revalued

Fixed asset investments are held at open market value and are listed on the London stock exchange.

FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
4
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2022
257
Valuation changes
1
At 31 December 2022
258
Carrying amount
At 31 December 2022
258
At 31 December 2021
257
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,287,003
2,250,760
Other debtors
905,820
489,286
2,192,823
2,740,046
2022
2021
Amounts falling due after more than one year:
£
£
Trade debtors
6,778
-
0
Total debtors
2,199,601
2,740,046

 

Included within other debtors is £233,676 (2021 - £47,770) relating to gross amounts due from contract customers.

6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
64,144
383,364
Trade creditors
1,153,728
1,112,092
Taxation and social security
101,727
191,358
Other creditors
436,202
586,627
1,755,801
2,273,441
FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
6
Creditors: amounts falling due within one year
(Continued)
- 9 -

The bank loan and overdraft to the value of £64,144 (2021 - £383,364) are secured by a fixed and floating charge over the assets of the company.

 

Included within other creditors is £214,256 (2021 - £37,974) relating to gross amounts due to contract customers.

 

Hire purchase liabilities totalling £19,599 (2021 - £19,599) are secured over the assets to which they relate.

 

7
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
345,968
401,307
Obligations under finance leases
6,626
26,381
352,594
427,688

The bank loan and overdraft to the value of £345,968 (2021 - £401,307) are secured by a fixed and floating charge over the assets of the company.

 

Hire purchase liabilities totalling £6,626 (2021 - £26,381) are secured over the assets to which they relate.

 

Amounts included above which fall due after five years are as follows:
Payable by instalments
137,019
100,353
8
Operating lease commitments
Lessee

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

2022
2021
£
£
164,090
268,178
9
Directors' transactions

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

The advances to directors were unsecured, interest free and repayable on demand.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
FRANCIS BROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
9
Directors' transactions
(Continued)
- 10 -
Directors Loan
-
-
18,663
-
18,663
Directors Loan
-
143,827
62,400
-
206,227
Directors Loan
-
68,646
62,400
(5,000)
126,046
212,473
143,463
(5,000)
350,936
2022-12-312022-01-01false20 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr D G BrownMrs J M BrownMr J G BrownMr S F BrownMr M RoddyD WarrinerS F Brown004468662022-01-012022-12-31004468662022-12-31004468662021-12-3100446866core:LandBuildings2022-12-3100446866core:OtherPropertyPlantEquipment2022-12-3100446866core:LandBuildings2021-12-3100446866core:OtherPropertyPlantEquipment2021-12-3100446866core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3100446866core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3100446866core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3100446866core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3100446866core:CurrentFinancialInstruments2022-12-3100446866core:CurrentFinancialInstruments2021-12-3100446866core:Non-currentFinancialInstruments2022-12-3100446866core:Non-currentFinancialInstruments2021-12-3100446866core:ShareCapital2022-12-3100446866core:ShareCapital2021-12-3100446866core:CapitalRedemptionReserve2022-12-3100446866core:CapitalRedemptionReserve2021-12-3100446866core:RetainedEarningsAccumulatedLosses2022-12-3100446866core:RetainedEarningsAccumulatedLosses2021-12-3100446866bus:Director42022-01-012022-12-3100446866core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3100446866core:PlantMachinery2022-01-012022-12-3100446866core:FurnitureFittings2022-01-012022-12-3100446866core:MotorVehicles2022-01-012022-12-31004468662021-01-012021-12-3100446866core:LandBuildings2021-12-3100446866core:OtherPropertyPlantEquipment2021-12-31004468662021-12-3100446866core:LandBuildings2022-01-012022-12-3100446866core:OtherPropertyPlantEquipment2022-01-012022-12-3100446866core:WithinOneYear2022-12-3100446866core:WithinOneYear2021-12-3100446866bus:PrivateLimitedCompanyLtd2022-01-012022-12-3100446866bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3100446866bus:FRS1022022-01-012022-12-3100446866bus:AuditExemptWithAccountantsReport2022-01-012022-12-3100446866bus:Director12022-01-012022-12-3100446866bus:Director22022-01-012022-12-3100446866bus:Director32022-01-012022-12-3100446866bus:Director52022-01-012022-12-3100446866bus:Director62022-01-012022-12-3100446866bus:CompanySecretary12022-01-012022-12-3100446866bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP