B.N.T. Properties Limited - Period Ending 2023-03-31

B.N.T. Properties Limited - Period Ending 2023-03-31


B.N.T. Properties Limited 04464329 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is commercial property letting. Digita Accounts Production Advanced 6.30.9574.0 true true 04464329 2022-04-01 2023-03-31 04464329 2023-03-31 04464329 bus:Original 2023-03-31 04464329 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2023-03-31 04464329 core:CurrentFinancialInstruments 2023-03-31 04464329 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 04464329 core:Non-currentFinancialInstruments 2023-03-31 04464329 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 04464329 core:ConstructionInProgressAssetsUnderConstruction 2023-03-31 04464329 core:FurnitureFittings 2023-03-31 04464329 bus:SmallEntities 2022-04-01 2023-03-31 04464329 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 04464329 bus:FullAccounts 2022-04-01 2023-03-31 04464329 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 04464329 bus:RegisteredOffice 2022-04-01 2023-03-31 04464329 bus:CompanySecretaryDirector1 2022-04-01 2023-03-31 04464329 bus:Director1 2022-04-01 2023-03-31 04464329 bus:Director3 2022-04-01 2023-03-31 04464329 bus:Director4 2022-04-01 2023-03-31 04464329 bus:Director5 2022-04-01 2023-03-31 04464329 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 04464329 core:ConstructionInProgressAssetsUnderConstruction 2022-04-01 2023-03-31 04464329 core:FurnitureFittings 2022-04-01 2023-03-31 04464329 core:PlantMachinery 2022-04-01 2023-03-31 04464329 core:OtherRelatedParties 2022-04-01 2023-03-31 04464329 countries:AllCountries 2022-04-01 2023-03-31 04464329 2022-03-31 04464329 core:ConstructionInProgressAssetsUnderConstruction 2022-03-31 04464329 core:FurnitureFittings 2022-03-31 04464329 2021-04-01 2022-03-31 04464329 2022-03-31 04464329 core:CurrentFinancialInstruments 2022-03-31 04464329 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 04464329 core:Non-currentFinancialInstruments 2022-03-31 04464329 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 04464329 core:ConstructionInProgressAssetsUnderConstruction 2022-03-31 04464329 core:FurnitureFittings 2022-03-31 04464329 core:RevaluationReserve core:LandBuildings 2021-04-01 2022-03-31 04464329 core:LandBuildings 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 04464329

B.N.T. Properties Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

B.N.T. Properties Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

B.N.T. Properties Limited

Company Information

Directors

M J Smith

Mrs J M T Smith

Mr B J Smith

Mr N J Smith

Mr T E Smith

Company secretary

Mrs J M T Smith

Registered office

Sibson Mill
Wellsborough Road
Wellsborough, Sibson
Nuneaton
Warwickshire
CV13 6LR

Accountants

Wychbury Greaves
Station House
Station Road
Rugeley
Staffordshire
WS15 3HA

 

B.N.T. Properties Limited

(Registration number: 04464329)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

148,919

93,429

Investment property

5

14,930,000

14,930,000

Other financial assets

6

-

100

 

15,078,919

15,023,529

Current assets

 

Debtors

251,150

248,255

Cash at bank and in hand

 

579,642

229,057

 

830,792

477,312

Creditors: Amounts falling due within one year

(12,196,513)

(12,210,654)

Net current liabilities

 

(11,365,721)

(11,733,342)

Total assets less current liabilities

 

3,713,198

3,290,187

Creditors: Amounts falling due after more than one year

(200,000)

(300,000)

Net assets

 

3,513,198

2,990,187

Capital and reserves

 

Called up share capital

8

100

100

Revaluation reserve

361,844

361,844

Retained earnings

3,151,254

2,628,243

Shareholders' funds

 

3,513,198

2,990,187

For the financial year ending 31 March 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

All the members have consented to the preparation of an abridged Income Statement and an abridged Balance Sheet for the year ended 31 March 2023 in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the Board on 21 December 2023 and signed on its behalf by:
 

 

B.N.T. Properties Limited

(Registration number: 04464329)
Balance Sheet as at 31 March 2023

.........................................
Mr T E Smith
Director

 

B.N.T. Properties Limited

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

1

General information

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

The address of its registered office is:
Sibson Mill
Wellsborough Road
Wellsborough, Sibson
Nuneaton
Warwickshire
CV13 6LR

These financial statements were authorised for issue by the Board on 21 December 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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

 

B.N.T. Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 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

Plant & machinery

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

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.

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.

 

B.N.T. Properties Limited

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

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 3 (2022 - 3).

4

Tangible assets

Properties under construction
 £

Fixtures and fittings
£

Total
£

Cost or valuation

At 1 April 2022

93,428

60,172

153,600

Additions

55,491

-

55,491

At 31 March 2023

148,919

60,172

209,091

Depreciation

At 1 April 2022

-

60,171

60,171

Charge for the year

-

1

1

At 31 March 2023

-

60,172

60,172

Carrying amount

At 31 March 2023

148,919

-

148,919

At 31 March 2022

93,428

1

93,429

5

Investment properties

2023
£

At 1 April

14,930,000

At 31 March

14,930,000


Investment property was valued on an open market value on 31 March 2022 by Peter J Hicks BSc (EST Man) FRICS.

Fair value at 31 March 2022 is represented by:

 

B.N.T. Properties Limited

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

2023
£

Cost

16,505,462

Revaluation in 2009

(437,849)

Revaluation in 2012

(850,000)

Revaluation in 2014

(705,767)

Revaluation in 2015

668,440

Revaluation in 2021

55,779

Revaluation in 2022

(306,065)

14,930,000

If investment property had not been revalued it would have been included at the following historical cost:

2023
£

2022
£

Cost

16,505,462

16,505,462

16,505,462

16,505,462

 

B.N.T. Properties Limited

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

6

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 April 2022

100

100

Disposals

(100)

(100)

At 31 March 2023

-

-

Impairment

Carrying amount

At 31 March 2023

-

-

7

Stocks

2023
£

2022
£

8

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

9

Secured debts

The loan from Sibson Mill Properties Ltd is secured by legal charges over Centurion Park, Amington and Sandy Hill Business Park, Tamworth.

During the year the company borrowed £nil (2022 - £nil) from the Trustees of the Sibson Mill Pension Scheme, this loan is secured by a first legal charge over the new development at the B5000, Tamworth and repayable over 5 years. The balance at the year end was £200,000 (2022 - £300,300).

10

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

 

B.N.T. Properties Limited

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

Revaluation reserve
£

Total
£

Surplus/deficit on property, plant and equipment revaluation

306,065

306,065

11

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Other borrowings

200,000

300,000

2023
£

2022
£

Current loans and borrowings

Other borrowings

375,900

375,900

12

Related party transactions

 

B.N.T. Properties Limited

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

Summary of transactions with other related parties

Included within creditors is an amount of £10,941,920 (2022 £11,020,406) due to Sibson Mill Properties Limited, a company where BJ, NJ and TE Smith are directors and shareholders and MJ and Mrs JM Smith are shareholders. The loan is repayable upon demand, on a commercial basis and is secured. Also included within loans is an amount of £255,950 (2022 £255,950) due to the MJ Smith Family Trust and £119,950 (2022 £119,950) due to the Mrs JM Smith Family Trust, these loans have no formal agreements.