Building Energy Management & Control (Cardiff) Ltd - Period Ending 2023-01-31

Building Energy Management & Control (Cardiff) Ltd - Period Ending 2023-01-31


Building Energy Management & Control (Cardiff) Ltd 03143232 false 2022-02-01 2023-01-31 2023-01-31 The principal activity of the company is that of providing building energy management solutions. Digita Accounts Production Advanced 6.30.9574.0 true 03143232 2022-02-01 2023-01-31 03143232 2023-01-31 03143232 bus:OrdinaryShareClass1 2023-01-31 03143232 bus:OrdinaryShareClass2 2023-01-31 03143232 bus:OrdinaryShareClass3 2023-01-31 03143232 bus:OrdinaryShareClass4 2023-01-31 03143232 bus:OrdinaryShareClass5 2023-01-31 03143232 bus:OtherShareClass1 2023-01-31 03143232 core:CurrentFinancialInstruments 2023-01-31 03143232 core:CurrentFinancialInstruments core:WithinOneYear 2023-01-31 03143232 core:Non-currentFinancialInstruments 2023-01-31 03143232 core:Non-currentFinancialInstruments core:AfterOneYear 2023-01-31 03143232 core:LandBuildings 2023-01-31 03143232 core:MotorVehicles 2023-01-31 03143232 core:OtherPropertyPlantEquipment 2023-01-31 03143232 1 2023-01-31 03143232 1 2023-01-31 03143232 bus:SmallEntities 2022-02-01 2023-01-31 03143232 bus:AuditExemptWithAccountantsReport 2022-02-01 2023-01-31 03143232 bus:FullAccounts 2022-02-01 2023-01-31 03143232 bus:SmallCompaniesRegimeForAccounts 2022-02-01 2023-01-31 03143232 bus:RegisteredOffice 2022-02-01 2023-01-31 03143232 bus:CompanySecretaryDirector1 2022-02-01 2023-01-31 03143232 bus:Director2 2022-02-01 2023-01-31 03143232 bus:Director3 2022-02-01 2023-01-31 03143232 bus:OrdinaryShareClass1 2022-02-01 2023-01-31 03143232 bus:OrdinaryShareClass2 2022-02-01 2023-01-31 03143232 bus:OrdinaryShareClass3 2022-02-01 2023-01-31 03143232 bus:OrdinaryShareClass4 2022-02-01 2023-01-31 03143232 bus:OrdinaryShareClass5 2022-02-01 2023-01-31 03143232 bus:OtherShareClass1 2022-02-01 2023-01-31 03143232 bus:PrivateLimitedCompanyLtd 2022-02-01 2023-01-31 03143232 core:CommercialMotorVehicles 2022-02-01 2023-01-31 03143232 core:LandBuildings 2022-02-01 2023-01-31 03143232 core:LeaseholdImprovements 2022-02-01 2023-01-31 03143232 core:MotorVehicles 2022-02-01 2023-01-31 03143232 core:OtherPropertyPlantEquipment 2022-02-01 2023-01-31 03143232 core:PlantMachinery 2022-02-01 2023-01-31 03143232 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:Leases 2022-02-01 2023-01-31 03143232 1 2022-02-01 2023-01-31 03143232 countries:EnglandWales 2022-02-01 2023-01-31 03143232 1 2022-02-01 2023-01-31 03143232 2022-01-31 03143232 core:LandBuildings 2022-01-31 03143232 core:MotorVehicles 2022-01-31 03143232 core:OtherPropertyPlantEquipment 2022-01-31 03143232 1 2022-01-31 03143232 2021-02-01 2022-01-31 03143232 2022-01-31 03143232 bus:OrdinaryShareClass1 2022-01-31 03143232 bus:OrdinaryShareClass2 2022-01-31 03143232 bus:OrdinaryShareClass3 2022-01-31 03143232 bus:OrdinaryShareClass4 2022-01-31 03143232 bus:OrdinaryShareClass5 2022-01-31 03143232 bus:OtherShareClass1 2022-01-31 03143232 core:CurrentFinancialInstruments 2022-01-31 03143232 core:CurrentFinancialInstruments core:WithinOneYear 2022-01-31 03143232 core:Non-currentFinancialInstruments 2022-01-31 03143232 core:Non-currentFinancialInstruments core:AfterOneYear 2022-01-31 03143232 core:LandBuildings 2022-01-31 03143232 core:MotorVehicles 2022-01-31 03143232 core:OtherPropertyPlantEquipment 2022-01-31 03143232 1 2022-01-31 03143232 1 2022-01-31 03143232 bus:OrdinaryShareClass1 2021-02-01 2022-01-31 03143232 bus:OrdinaryShareClass2 2021-02-01 2022-01-31 03143232 bus:OrdinaryShareClass3 2021-02-01 2022-01-31 03143232 bus:OrdinaryShareClass4 2021-02-01 2022-01-31 03143232 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:Leases 2021-02-01 2022-01-31 03143232 1 2021-02-01 2022-01-31 03143232 1 2021-01-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03143232

Building Energy Management & Control (Cardiff) Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2023

 

Building Energy Management & Control (Cardiff) Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Building Energy Management & Control (Cardiff) Ltd

Company Information

Directors

Anne Bond

Anthony Bond

Chris Bond

Company secretary

Anne Bond

Registered office

Ty Scarab
Cardiff Road
Taffs Well
Cardiff
CF15 7QD

Accountants

Richard Alsept Chartered Accountant
16 Burlington Terrace
Cardiff
CF5 1GG

 

Building Energy Management & Control (Cardiff) Ltd

(Registration number: 03143232)
Balance Sheet as at 31 January 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

124,014

83,535

Current assets

 

Debtors

5

181,439

74,312

Cash at bank and in hand

 

250,999

247,236

 

432,438

321,548

Creditors: Amounts falling due within one year

6

(286,433)

(162,008)

Net current assets

 

146,005

159,540

Total assets less current liabilities

 

270,019

243,075

Creditors: Amounts falling due after more than one year

6

(37,500)

(47,193)

Provisions for liabilities

(4,483)

(4,483)

Net assets

 

228,036

191,399

Capital and reserves

 

Called up share capital

7

105

105

Retained earnings

227,931

191,294

Shareholders' funds

 

228,036

191,399

For the financial year ending 31 January 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 19 April 2023 and signed on its behalf by:
 

.........................................
Anne Bond
Company secretary and director

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Ty Scarab
Cardiff Road
Taffs Well
Cardiff
CF15 7QD

These financial statements were authorised for issue by the Board on 19 April 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

10% straight line, no charge in year of acquisition

Plant and machinery

25% straight line

Commercial motor vehicles

25% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

Provisions

A provison is recognised where there is a present obligation which has arisen as a result of a past event, and where a transfer of economic benefits is probable to settle the obligation, and the obligation can be measured reliably.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2022 - 8).

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

4

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 February 2022

68,615

98,630

8,701

175,946

Additions

44,066

19,158

-

63,224

At 31 January 2023

112,681

117,788

8,701

239,170

Depreciation

At 1 February 2022

13,865

69,844

8,701

92,410

Charge for the year

5,475

17,271

-

22,746

At 31 January 2023

19,340

87,115

8,701

115,156

Carrying amount

At 31 January 2023

93,341

30,673

-

124,014

At 31 January 2022

54,750

28,785

-

83,535

Included within the net book value of land and buildings above is £93,341 (2022 - £54,750) in respect of short leasehold land and buildings.
 

5

Debtors

Current

2023
£

2022
£

Trade debtors

177,417

68,812

Other debtors

4,022

5,500

 

181,439

74,312

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

6

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

8

5,466

13,878

trade creditors

 

150,593

43,835

Amounts owed to group undertakings and undertakings in which the company has a participating interest

10

3,760

3,199

Taxation and social security

 

26,076

41,945

Accruals and deferred income

 

30,467

750

Other creditors

 

70,071

58,401

 

286,433

162,008

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

37,500

47,193

7

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

Ordinary 'A' of £1 each

1

1

1

1

Ordinary 'B' of £1 each

1

1

1

1

Ordinary 'C' of £1 each

1

1

1

1

Ordinary 'D' of £1 each

1

1

1

1

Ordinary 'E' of £1 each

1

1

1

1

 

105

105

105

105

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

37,500

47,193

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

2023
£

2022
£

Current loans and borrowings

HP and finance lease liabilities

5,466

13,878

Bank borrowings

Bank Bounce Back Loan is denominated in Sterling with a nominal interest rate of 2.5%, and the final instalment is due on 31 December 2025. The carrying amount at year end is £37,500 (2022 - £47,193).

9

Dividends

Interim dividends paid

   

2023
£

 

2022
£

Interim dividend of £11,000.00 (2022 - £8,000.00) per each Ordinary 'A'

 

11,000

 

8,000

Interim dividend of £30,000.00 (2022 - £9,000.00) per each Ordinary 'B'

 

30,000

 

9,000

Interim dividend of £8,000.00 per each Ordinary 'C'

 

8,000

 

8,000

Interim dividend of £Nil per each Ordinary

 

-

 

-

   

49,000

 

25,000

10

Related party transactions

 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

Transactions with directors

2023

At 1 February 2022
£

Repayments by director
£

At 31 January 2023
£

Directors loans

(3,199)

(561)

(3,760)

       
     

 

2022

At 1 February 2021
£

Repayments by director
£

At 31 January 2022
£

Directors loans

(2,563)

(636)

(3,199)

       
     

 
 

Building Energy Management & Control (Cardiff) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2023

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

77,378

65,635

Contributions paid to money purchase schemes

51,761

1,598

129,139

67,233

Dividends paid to directors

   

2023
£

 

2022
£

Anne Bond

       

Interim dividend paid

 

8,000

 

8,000

         

Anthony Bond

       

Interim dividend paid

 

11,000

 

8,000

         

Chris Bond

       

Interim dividend paid

 

30,000

 

9,000

         

Expenditure with and payables to related parties

2023

Key management
£

Leases

12,600

2022

Key management
£

Leases

14,280