Bristol Maritime Limited - Period Ending 2023-03-31

Bristol Maritime Limited - Period Ending 2023-03-31


Bristol Maritime Limited 06191711 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is water sports training and consultancy. Digita Accounts Production Advanced 6.30.9574.0 true false true 06191711 2022-04-01 2023-03-31 06191711 2023-03-31 06191711 bus:OrdinaryShareClass1 2023-03-31 06191711 core:CurrentFinancialInstruments 2023-03-31 06191711 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 06191711 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 06191711 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-03-31 06191711 core:FurnitureFittings 2023-03-31 06191711 core:OtherPropertyPlantEquipment 2023-03-31 06191711 bus:SmallEntities 2022-04-01 2023-03-31 06191711 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 06191711 bus:FullAccounts 2022-04-01 2023-03-31 06191711 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 06191711 bus:RegisteredOffice 2022-04-01 2023-03-31 06191711 bus:Director1 2022-04-01 2023-03-31 06191711 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 06191711 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 06191711 core:ComputerSoftware 2022-04-01 2023-03-31 06191711 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-04-01 2023-03-31 06191711 core:FurnitureFittings 2022-04-01 2023-03-31 06191711 core:OfficeEquipment 2022-04-01 2023-03-31 06191711 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 06191711 core:PlantMachinery 2022-04-01 2023-03-31 06191711 core:Subsidiary1 2022-04-01 2023-03-31 06191711 core:Subsidiary1 1 2022-04-01 2023-03-31 06191711 core:Subsidiary1 countries:UnitedKingdom 2022-04-01 2023-03-31 06191711 countries:AllCountries 2022-04-01 2023-03-31 06191711 2022-03-31 06191711 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-03-31 06191711 core:CostValuation 2022-03-31 06191711 core:FurnitureFittings 2022-03-31 06191711 core:OtherPropertyPlantEquipment 2022-03-31 06191711 2021-04-01 2022-03-31 06191711 2022-03-31 06191711 bus:OrdinaryShareClass1 2022-03-31 06191711 core:CurrentFinancialInstruments 2022-03-31 06191711 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 06191711 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 06191711 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-03-31 06191711 core:FurnitureFittings 2022-03-31 06191711 core:OtherPropertyPlantEquipment 2022-03-31 06191711 core:Subsidiary1 1 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06191711

Bristol Maritime Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Bristol Maritime Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Bristol Maritime Limited

Company Information

Director

Mr Christopher Robert Eades

Registered office

Underfall Yard
Cumberland Road
Bristol
BS1 6XG

Accountants

Balance Accounts Limited
Chartered Certified Accountants
4 Beau Street
Bath
BA1 1QY

 

Bristol Maritime Limited

(Registration number: 06191711)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

309

411

Tangible assets

5

154,460

94,912

Investments

6

1

1

 

154,770

95,324

Current assets

 

Stocks

7

927

1,786

Debtors

8

86,900

60,436

Cash at bank and in hand

 

79

15,628

 

87,906

77,850

Creditors: Amounts falling due within one year

9

(146,584)

(108,550)

Net current liabilities

 

(58,678)

(30,700)

Total assets less current liabilities

 

96,092

64,624

Creditors: Amounts falling due after more than one year

9

(47,081)

(36,775)

Provisions for liabilities

(28,236)

(18,024)

Net assets

 

20,775

9,825

Capital and reserves

 

Called up share capital

10

4

4

Retained earnings

20,771

9,821

Shareholders' funds

 

20,775

9,825

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.

Director's 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 director acknowledges his 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.

 

Bristol Maritime Limited

(Registration number: 06191711)
Balance Sheet as at 31 March 2023

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 director on 29 December 2023
 

.........................................
Mr Christopher Robert Eades
Director

 

Bristol Maritime 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:
Underfall Yard
Cumberland Road
Bristol
BS1 6XG
United Kingdom

These financial statements were authorised for issue by the director on 29 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.

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.

 

Bristol Maritime 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

Reducing balance over 4 and 8 years where appropriate

Furniture and fittings

Reducing balance over 4 years

Office equipment

Reducing balance over 4 years

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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

Internet site

25% reducing balance

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Bristol Maritime Limited

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

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.

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.

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.

 

Bristol Maritime Limited

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

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 the director) during the year, was 5 (2022 - 5).

 

Bristol Maritime Limited

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

4

Intangible assets

Website
 £

Total
£

Cost or valuation

At 1 April 2022

2,012

2,012

At 31 March 2023

2,012

2,012

Amortisation

At 1 April 2022

1,600

1,600

Amortisation charge

103

103

At 31 March 2023

1,703

1,703

Carrying amount

At 31 March 2023

309

309

At 31 March 2022

411

411

5

Tangible assets

Fixtures and fittings
£

Other tangible assets
 £

Total
£

Cost or valuation

At 1 April 2022

14,374

139,872

154,246

Additions

4,674

78,650

83,324

Disposals

-

(6,250)

(6,250)

At 31 March 2023

19,048

212,272

231,320

Depreciation

At 1 April 2022

11,335

47,999

59,334

Charge for the year

901

19,653

20,554

Eliminated on disposal

-

(3,028)

(3,028)

At 31 March 2023

12,236

64,624

76,860

Carrying amount

At 31 March 2023

6,812

147,648

154,460

At 31 March 2022

3,039

91,873

94,912

 

Bristol Maritime Limited

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

6

Investments

2023
£

2022
£

Investments in subsidiaries

1

1

Subsidiaries

£

Cost or valuation

At 1 April 2022

1

Provision

Carrying amount

At 31 March 2023

1

At 31 March 2022

1

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2023

2022

Subsidiary undertakings

Professional Sailing Group Limited

Underfall Yard,
Cumberland Road,
Bristol BS1 6XG

United Kingdom

Ordinary

90%

90%

Subsidiary undertakings

Professional Sailing Group Limited

The principal activity of Professional Sailing Group Limited is providing water sports instruction but was dormant during the year..

 

Bristol Maritime Limited

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

7

Stocks

2023
£

2022
£

Other inventories

927

1,786

8

Debtors

Current

Note

2023
£

2022
£

Trade debtors

 

35,701

10,952

Amounts owed by related parties

46,877

46,877

Prepayments

 

4,322

2,607

   

86,900

60,436

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

29,826

28,671

Trade creditors

 

10,231

10,815

Amounts due to related parties

76,382

45,498

Social security and other taxes

 

6,512

6,920

Outstanding defined contribution pension costs

 

912

307

Other payables

 

10,852

11,887

Accruals

 

7,557

4,129

Income tax liability

-

323

Deferred income

 

4,312

-

 

146,584

108,550

Due after one year

 

Loans and borrowings

47,081

36,775

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

4

4

4

4