FORRESTBROWN_LIMITED - Accounts


Company Registration No. 08004376 (England and Wales)
FORRESTBROWN LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
FORRESTBROWN LIMITED
COMPANY INFORMATION
Directors
Mr S FF Brown
(Resigned and re-appointed 06/03/2018)
Mr ME Mason
(Resigned 06/03/2018)
Mr D Jadav
(Appointed 06/03/2018)
Mr S Frank
(Appointed 05/03/2018)
Mr M Yirilli
(Appointed 06/03/2018)
Secretaries
Mrs KE Brown
(Resigned 06/03/2018)
Mrs P Mason
(Resigned 06/03/2018)
Company number
08004376
Registered office
3rd Floor, Grosvenor House
149 Whiteladies Road
Clifton
Bristol
BS8 2RA
Auditor
Evans & Partners
9 Bank Road
Kingswood
Bristol
BS15 8LS
FORRESTBROWN LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
FORRESTBROWN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
139,527
192,800
Current assets
Stocks
374,649
384,766
Debtors
4
1,181,557
765,429
Cash at bank and in hand
4,139,024
1,353,860
5,695,230
2,504,055
Creditors: amounts falling due within one year
5
(1,832,997)
(2,083,244)
Net current assets
3,862,233
420,811
Total assets less current liabilities
4,001,760
613,611
Provisions for liabilities
(16,996)
(26,860)
Net assets
3,984,764
586,751
Capital and reserves
Called up share capital
6
114
114
Share premium account
1,361
1,361
Profit and loss reserves
3,983,289
585,276
Total equity
3,984,764
586,751

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved by the board of directors and authorised for issue on 28 March 2018 and are signed on its behalf by:
Mr S FF Brown
Director
Company Registration No. 08004376
FORRESTBROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 2 -
1
Accounting policies
Company information

ForrestBrown Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, Grosvenor House, 149 Whiteladies Road, Clifton, Bristol, BS8 2RA.

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 disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

Revenue from contracts for the provision of professional services represents the majority of the income. This revenue is recognised when claims have been processed by the tax authorities. The outcome of an assignment cannot be completely confirmed until a claim has been processed.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
straight line over 5 years
Fixtures, fittings & equipment
33% straight line
Computer equipment
50% 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.

1.4
Stocks

Stocks represent professional service claims that are work in progress, which is defined as being claims that are submitted but not processed one calendar month prior to the end of the accounting period. The work in progress is valued at the expected net realisable value.

1.5
Cash and cash equivalents

Cash at bank and in hand 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.

1.6
Financial instruments

Financial assets and financial liabilities are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the financial instrument.

FORRESTBROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 3 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price. Debtors do not carry interest and are stated at their nominal value. Appropriate allowances for estimated irrecoverable amounts are recognised in the profit and loss account when there is objective evidence that the asset is impaired.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, are recognised at transaction price. Creditors are not interest bearing and are stated at their nominal value.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.8
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.

1.9
Retirement benefits

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

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged and incentives credited to expenses on a straight line basis over the term of the relevant lease.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 50 (2016 - 28).

FORRESTBROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 4 -
3
Tangible fixed assets
Leasehold improvements
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
Cost
At 1 January 2017
65,083
156,069
38,107
259,259
Additions
11,101
12,268
14,780
38,149
Disposals
-
-
(6,289)
(6,289)
At 31 December 2017
76,184
168,337
46,598
291,119
Depreciation and impairment
At 1 January 2017
6,584
42,024
17,851
66,459
Depreciation charged in the year
15,052
53,880
17,473
86,405
Eliminated in respect of disposals
-
-
(1,272)
(1,272)
At 31 December 2017
21,636
95,904
34,052
151,592
Carrying amount
At 31 December 2017
54,548
72,433
12,546
139,527
At 31 December 2016
58,499
114,045
20,256
192,800
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
1,113,161
708,024
Other debtors
68,396
57,405
1,181,557
765,429
5
Creditors: amounts falling due within one year
2017
2016
£
£
Corporation tax
406,381
689,739
Other taxation and social security
641,097
369,613
Other creditors
785,519
1,023,892
1,832,997
2,083,244
FORRESTBROWN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 5 -
6
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
5,500 A Ordinary of 1p each
55
55
4,500 B Ordinary of 1p each
45
45
1,375 C Ordinary of 1p each
14
14
114
114
7
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:

2017
2016
£
£
260,655
207,664
8
Events after the reporting date

On 6 March, 2018 the company shares were purchased by Alliant Global Corporation, (part of the Alliantgroup, a US corporation). The directors believe that this will allow the company to expand and become the largest provider of R&D tax credit services in the UK.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Other matters

As the prior year financial statements were unaudited it should be noted that the comparative figures are unaudited.

The senior statutory auditor was Catherine Nech.
The auditor was Evans & Partners.
2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity28 March 2018This audit opinion is unqualifiedM E MasonMr S F F BrownMr D JadavMr S FrankMr T WickMr M YirilliMr N MitalMrs KE Brown080043762017-01-012017-12-3108004376bus:CompanySecretary12017-01-012017-12-3108004376bus:Director12017-01-012017-12-3108004376bus:Director22017-01-012017-12-3108004376bus:Director32017-01-012017-12-3108004376bus:Director42017-01-012017-12-3108004376bus:Director52017-01-012017-12-3108004376bus:Director62017-01-012017-12-3108004376bus:Director72017-01-012017-12-3108004376bus:RegisteredOffice2017-01-012017-12-31080043762017-12-31080043762016-12-3108004376core:LeaseholdImprovements2017-12-3108004376core:FurnitureFittings2017-12-3108004376core:ComputerEquipment2017-12-3108004376core:LeaseholdImprovements2016-12-3108004376core:FurnitureFittings2016-12-3108004376core:ComputerEquipment2016-12-3108004376core:CurrentFinancialInstruments2017-12-3108004376core:CurrentFinancialInstruments2016-12-3108004376core:ShareCapital2017-12-3108004376core:ShareCapital2016-12-3108004376core:SharePremium2017-12-3108004376core:SharePremium2016-12-3108004376core:RetainedEarningsAccumulatedLosses2017-12-3108004376core:RetainedEarningsAccumulatedLosses2016-12-3108004376core:ShareCapitalOrdinaryShares2017-12-3108004376core:ShareCapitalOrdinaryShares2016-12-3108004376core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-01-012017-12-3108004376core:FurnitureFittings2017-01-012017-12-3108004376core:ComputerEquipment2017-01-012017-12-3108004376core:LeaseholdImprovements2016-12-3108004376core:FurnitureFittings2016-12-3108004376core:ComputerEquipment2016-12-31080043762016-12-3108004376core:LeaseholdImprovements2017-01-012017-12-3108004376bus:OrdinaryShareClass12017-01-012017-12-3108004376bus:OrdinaryShareClass22017-01-012017-12-3108004376bus:OrdinaryShareClass32017-01-012017-12-3108004376bus:OrdinaryShareClass12017-12-3108004376bus:OrdinaryShareClass22017-12-3108004376bus:OrdinaryShareClass32017-12-3108004376bus:PrivateLimitedCompanyLtd2017-01-012017-12-3108004376bus:FRS1022017-01-012017-12-3108004376bus:Audited2017-01-012017-12-3108004376bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3108004376bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP