Boon Brown Limited - Period Ending 2023-03-31

Boon Brown Limited - Period Ending 2023-03-31


Boon Brown Limited 03254413 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is Architectural Activities Digita Accounts Production Advanced 6.30.9574.0 true 03254413 2022-04-01 2023-03-31 03254413 2023-03-31 03254413 core:CapitalRedemptionReserve 2023-03-31 03254413 core:RetainedEarningsAccumulatedLosses 2023-03-31 03254413 core:ShareCapital 2023-03-31 03254413 core:CurrentFinancialInstruments 2023-03-31 03254413 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 03254413 core:Non-currentFinancialInstruments 2023-03-31 03254413 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 03254413 core:Goodwill 2023-03-31 03254413 core:OfficeEquipment 2023-03-31 03254413 core:PlantMachinery 2023-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-03-31 03254413 bus:SmallEntities 2022-04-01 2023-03-31 03254413 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 03254413 bus:FullAccounts 2022-04-01 2023-03-31 03254413 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 03254413 bus:RegisteredOffice 2022-04-01 2023-03-31 03254413 bus:Director1 2022-04-01 2023-03-31 03254413 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 03254413 core:Goodwill 2022-04-01 2023-03-31 03254413 core:OfficeEquipment 2022-04-01 2023-03-31 03254413 core:PlantMachinery 2022-04-01 2023-03-31 03254413 core:KeyManagementPersonnel 2022-04-01 2023-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-04-01 2023-03-31 03254413 countries:UnitedKingdom 2022-04-01 2023-03-31 03254413 2022-03-31 03254413 core:Goodwill 2022-03-31 03254413 core:OfficeEquipment 2022-03-31 03254413 core:PlantMachinery 2022-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-03-31 03254413 2021-04-01 2022-03-31 03254413 2022-03-31 03254413 core:CapitalRedemptionReserve 2022-03-31 03254413 core:RetainedEarningsAccumulatedLosses 2022-03-31 03254413 core:ShareCapital 2022-03-31 03254413 core:CurrentFinancialInstruments 2022-03-31 03254413 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 03254413 core:Non-currentFinancialInstruments 2022-03-31 03254413 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 03254413 core:Goodwill 2022-03-31 03254413 core:OfficeEquipment 2022-03-31 03254413 core:PlantMachinery 2022-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-04-01 2022-03-31 03254413 2021-03-31 03254413 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-03-31 iso4217:GBP xbrli:pure

Registration number: 03254413

Boon Brown Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Boon Brown Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Boon Brown Limited

(Registration number: 03254413)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

86,940

92,374

Tangible assets

5

92,755

78,585

 

179,695

170,959

Current assets

 

Debtors

6

911,647

1,116,707

Cash at bank and in hand

 

372,132

116,608

 

1,283,779

1,233,315

Creditors: Amounts falling due within one year

7

(554,575)

(558,651)

Net current assets

 

729,204

674,664

Total assets less current liabilities

 

908,899

845,623

Creditors: Amounts falling due after more than one year

7

(135,000)

(195,000)

Provisions for liabilities

(21,752)

(18,309)

Net assets

 

752,147

632,314

Capital and reserves

 

Called up share capital

2,850

2,850

Capital redemption reserve

1,150

1,150

Retained earnings

748,147

628,314

Shareholders' funds

 

752,147

632,314

 

Boon Brown Limited

(Registration number: 03254413)
Balance Sheet as at 31 March 2023

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.

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

C Brown
Director

   
     
 

Boon Brown 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 United Kingdom.

The address of its registered office is:
C/o Milsted Langdon LLP
Motivo House
Alvington
Yeovil
Somerset
BA20 2FG
England

These financial statements were authorised for issue by the Board on 21 December 2023.

2

Accounting policies

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

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

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.

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 and deferred 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.

 

Boon Brown Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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 and machinery

15% reducing balance

Office equipment

33% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5% 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.

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.

 

Boon Brown Limited

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

Stocks

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.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

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.

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.

 

Boon Brown 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 48 (2022 - 42).

 

Boon Brown Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

108,676

108,676

At 31 March 2023

108,676

108,676

Amortisation

At 1 April 2022

16,302

16,302

Amortisation charge

5,434

5,434

At 31 March 2023

21,736

21,736

Carrying amount

At 31 March 2023

86,940

86,940

At 31 March 2022

92,374

92,374

5

Tangible assets

Plant and machinery
£

Office equipment
£

Total
£

Cost or valuation

At 1 April 2022

145,735

167,041

312,776

Additions

2,304

32,387

34,691

At 31 March 2023

148,039

199,428

347,467

Depreciation

At 1 April 2022

74,950

159,241

234,191

Charge for the year

10,647

9,874

20,521

At 31 March 2023

85,597

169,115

254,712

Carrying amount

At 31 March 2023

62,442

30,313

92,755

At 31 March 2022

70,785

7,800

78,585

 

Boon Brown Limited

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

6

Debtors

Note

2023
£

2022
£

Trade debtors

 

505,091

704,598

Amounts owed by related parties

9

38,048

18,273

Other debtors

 

264,469

299,495

Prepayments

 

104,039

94,341

 

911,647

1,116,707

7

Creditors

Due within one year

Note

2023
£

2022
£

 

Loans and borrowings

8

136,874

139,243

Trade creditors

 

139,076

165,074

Amounts due to related parties

9

4,097

34,758

Social security and other taxes

 

170,860

183,486

Other creditors

 

34,561

63,417

Accruals

 

16,855

8,042

Corporation tax liability

52,252

(35,369)

 

554,575

558,651

Due after one year

 

Loans and borrowings

8

135,000

195,000

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

135,000

195,000

2023
£

2022
£

Current loans and borrowings

Bank borrowings

60,000

60,000

Other borrowings

76,874

79,243

136,874

139,243

 

Boon Brown Limited

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

9

Related party transactions

Summary of transactions with key management

Loans to related parties

2023

Key management
£

Total
£

At start of period

(26,688)

(26,688)

Advanced

41,080

41,080

Repaid

(1,423)

(1,423)

At end of period

12,969

12,969

2022

Key management
£

Total
£

At start of period

(26,424)

(26,424)

Advanced

984

984

Repaid

(1,248)

(1,248)

At end of period

(26,688)

(26,688)

Terms of loans to related parties

All loans made to directors are interest free and repayable on demand.