Bute_Fabrics_Limited - Accounts


Bute Fabrics Limited
Unaudited Financial Statements
For the year ended 31 December 2022
For Filing with Registrar
Company Registration No. SC062040 (Scotland)
Bute Fabrics Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
Bute Fabrics Limited
Balance Sheet
As at 31 December 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
13,954
26,170
Tangible assets
4
1,764,966
1,904,064
1,778,920
1,930,234
Current assets
Stock
1,585,519
1,592,820
Debtors
5
392,864
413,442
Cash at bank and in hand
41,059
124,201
2,019,442
2,130,463
Creditors: amounts falling due within one year
6
(440,325)
(539,160)
Net current assets
1,579,117
1,591,303
Total assets less current liabilities
3,358,037
3,521,537
Creditors: amounts falling due after more than one year
7
(761,712)
(627,009)
Net assets
2,596,325
2,894,528
Capital and reserves
Called up share capital
8
7,656,000
7,656,000
Share premium account
353,686
353,686
Profit and loss reserves
(5,413,361)
(5,115,158)
Total equity
2,596,325
2,894,528

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.

Bute Fabrics Limited
Balance Sheet (Continued)
As at 31 December 2022
Page 2
The financial statements were approved by the board of directors and authorised for issue on 25 September 2023 and are signed on its behalf by:
J D Glen
Director
Company Registration No. SC062040
Bute Fabrics Limited
Notes to the Financial Statements
For the year ended 31 December 2022
Page 3
1
Accounting policies
Company information

Bute Fabrics Limited is a private company limited by shares incorporated in Scotland. The registered office is 4 Barone Road, Rothesay, Isle Of Bute, PA20 0DP.

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 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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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:

Branding
10-20% straight line
Bute Fabrics Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
Page 4
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:

Leasehold land and buildings
2% straight line
Plant and equipment
5% - 33% straight line

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stock

Stock 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 stock to their present location and condition.

 

Stock held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stock 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.

Bute Fabrics Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
Page 5
1.8
Cash and cash equivalents

Cash and cash equivalents 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, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

Basic financial assets are held at cost. The company has no other financial instruments or basic financial instruments measured at fair value.

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.

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.

 

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.

1.12
Retirement benefits

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

1.13
Leases

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.

 

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.

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.

Bute Fabrics Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
Page 6
2
Employees

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

2022
2021
Number
Number
Total
44
50
3
Intangible fixed assets
Branding
£
Cost
At 1 January 2022 and 31 December 2022
106,695
Amortisation and impairment
At 1 January 2022
80,525
Amortisation charged for the year
12,216
At 31 December 2022
92,741
Carrying amount
At 31 December 2022
13,954
At 31 December 2021
26,170
Bute Fabrics Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
Page 7
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
7,615
3,216,411
3,224,026
Additions
-
0
7,574
7,574
Disposals
-
0
(38,770)
(38,770)
At 31 December 2022
7,615
3,185,215
3,192,830
Depreciation and impairment
At 1 January 2022
3,243
1,316,719
1,319,962
Depreciation charged in the year
151
146,521
146,672
Eliminated in respect of disposals
-
0
(38,770)
(38,770)
At 31 December 2022
3,394
1,424,470
1,427,864
Carrying amount
At 31 December 2022
4,221
1,760,745
1,764,966
At 31 December 2021
4,372
1,899,692
1,904,064
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
372,213
395,568
Other debtors
20,651
17,874
392,864
413,442
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
6,652
4,610
Trade creditors
352,547
439,068
Taxation and social security
45,110
35,960
Other creditors
36,016
59,522
440,325
539,160

The bank overdraft is secured by a floating charge over the assets and undertakings of the company.

Bute Fabrics Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
Page 8
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
39,792
47,089
Other creditors
721,920
579,920
761,712
627,009
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
7,656,000
7,656,000
7,656,000
7,656,000
9
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
£
£
207,163
227,163
10
Related party transactions

The company rents premises from Cumbrae Properties (1963) Limited. The two companies have mutual shareholders. Rent of £20,000 (2021: £20,000) was paid during the year. There was a balance of £142,954 (2021: £142,954) due to Cumbrae Properties (1963) Limited at the year end which is included in other creditors due over one year.

 

At the year end, the majority shareholder was owed £578,966 (2021: £436,966) by the company which accrues interest at 1% per annum. The balance is included in other creditors due within one year.

2022-12-312022-01-01false27 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityS JenkinsJ A BlackJ D GlenE PlanckD A WoodhouseJ A BlackSC062040SC0620402022-01-012022-12-31SC0620402022-12-31SC0620402021-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-31SC062040core:LandBuildings2022-12-31SC062040core:OtherPropertyPlantEquipment2022-12-31SC062040core:LandBuildings2021-12-31SC062040core:OtherPropertyPlantEquipment2021-12-31SC062040core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC062040core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC062040core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC062040core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-31SC062040core:CurrentFinancialInstruments2022-12-31SC062040core:CurrentFinancialInstruments2021-12-31SC062040core:Non-currentFinancialInstruments2022-12-31SC062040core:Non-currentFinancialInstruments2021-12-31SC062040core:ShareCapital2022-12-31SC062040core:ShareCapital2021-12-31SC062040core:SharePremium2022-12-31SC062040core:SharePremium2021-12-31SC062040core:RetainedEarningsAccumulatedLosses2022-12-31SC062040core:RetainedEarningsAccumulatedLosses2021-12-31SC062040bus:Director22022-01-012022-12-31SC062040core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-012022-12-31SC062040core:LandBuildingscore:LongLeaseholdAssets2022-01-012022-12-31SC062040core:PlantMachinery2022-01-012022-12-31SC0620402021-01-012021-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-31SC062040core:LandBuildings2021-12-31SC062040core:OtherPropertyPlantEquipment2021-12-31SC0620402021-12-31SC062040core:LandBuildings2022-01-012022-12-31SC062040core:OtherPropertyPlantEquipment2022-01-012022-12-31SC062040core:WithinOneYear2022-12-31SC062040core:WithinOneYear2021-12-31SC062040bus:PrivateLimitedCompanyLtd2022-01-012022-12-31SC062040bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-31SC062040bus:FRS1022022-01-012022-12-31SC062040bus:AuditExemptWithAccountantsReport2022-01-012022-12-31SC062040bus:Director12022-01-012022-12-31SC062040bus:Director32022-01-012022-12-31SC062040bus:Director42022-01-012022-12-31SC062040bus:Director52022-01-012022-12-31SC062040bus:CompanySecretary12022-01-012022-12-31SC062040bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP