Brimsmore Gardens Limited - Accounts to registrar (filleted) - small 18.1

Brimsmore Gardens Limited - Accounts to registrar (filleted) - small 18.1


PTP Accounts Production v18.1.1.51 02644356 Board of Directors 1.1.17 31.12.17 31.12.17 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure026443562016-12-31026443562017-12-31026443562017-01-012017-12-31026443562015-12-31026443562016-01-012016-12-31026443562016-12-3102644356ns15:EnglandWales2017-01-012017-12-3102644356ns14:PoundSterling2017-01-012017-12-3102644356ns10:Director12017-01-012017-12-3102644356ns10:PrivateLimitedCompanyLtd2017-01-012017-12-3102644356ns10:SmallEntities2017-01-012017-12-3102644356ns10:AuditExempt-NoAccountantsReport2017-01-012017-12-3102644356ns10:SmallCompaniesRegimeForDirectorsReport2017-01-012017-12-3102644356ns10:SmallCompaniesRegimeForAccounts2017-01-012017-12-3102644356ns10:FullAccounts2017-01-012017-12-310264435612017-01-012017-12-3102644356ns10:Director22017-01-012017-12-3102644356ns10:CompanySecretary12017-01-012017-12-3102644356ns10:RegisteredOffice2017-01-012017-12-3102644356ns5:CurrentFinancialInstruments2017-12-3102644356ns5:CurrentFinancialInstruments2016-12-3102644356ns5:ShareCapital2017-12-3102644356ns5:ShareCapital2016-12-3102644356ns5:RevaluationReserve2017-12-3102644356ns5:RevaluationReserve2016-12-3102644356ns5:RetainedEarningsAccumulatedLosses2017-12-3102644356ns5:RetainedEarningsAccumulatedLosses2016-12-3102644356ns5:NetGoodwill2017-01-012017-12-3102644356ns5:IntangibleAssetsOtherThanGoodwill2017-01-012017-12-3102644356ns5:LandBuildingsns5:ShortLeaseholdAssets2017-01-012017-12-3102644356ns5:PlantMachinery2017-01-012017-12-3102644356ns5:NetGoodwill2016-12-3102644356ns5:NetGoodwill2017-12-3102644356ns5:NetGoodwill2016-12-3102644356ns5:LandBuildingsns5:ShortLeaseholdAssets2016-12-3102644356ns5:PlantMachinery2016-12-3102644356ns5:LandBuildingsns5:ShortLeaseholdAssets2017-12-3102644356ns5:PlantMachinery2017-12-3102644356ns5:LandBuildingsns5:ShortLeaseholdAssets2016-12-3102644356ns5:PlantMachinery2016-12-3102644356ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-3102644356ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-12-3102644356ns5:WithinOneYear2017-12-3102644356ns5:WithinOneYear2016-12-3102644356ns5:BetweenOneFiveYears2017-12-3102644356ns5:BetweenOneFiveYears2016-12-3102644356ns5:MoreThanFiveYears2017-12-3102644356ns5:MoreThanFiveYears2016-12-3102644356ns5:AllPeriods2017-12-3102644356ns5:AllPeriods2016-12-3102644356ns5:RevaluationReserve2016-12-31


REGISTERED NUMBER: 02644356 (England and Wales)















Financial Statements for the Year Ended 31 December 2017

for

Brimsmore Gardens Limited

Brimsmore Gardens Limited (Registered number: 02644356)

Contents of the Financial Statements
for the Year Ended 31 December 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Brimsmore Gardens Limited

Company Information
for the Year Ended 31 December 2017







DIRECTORS: Mr M D Burks
Mr H L Burks





SECRETARY: Humphries Kirk





REGISTERED OFFICE: 40 High West Street
Dorchester
Dorset
DT1 1UR





REGISTERED NUMBER: 02644356 (England and Wales)





ACCOUNTANTS: A J Shone & Co Limited
Chartered Accountants
Ashley House
Unit 3, Brickfields Business Park
Gillingham
Dorset
SP8 4PX

Brimsmore Gardens Limited (Registered number: 02644356)

Balance Sheet
31 December 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 3,023 3,362
Tangible assets 5 605,328 605,791
608,351 609,153

CURRENT ASSETS
Stocks 318,888 312,514
Debtors 6 291,864 233,447
Cash at bank 59,157 69,689
669,909 615,650
CREDITORS
Amounts falling due within one year 7 1,912,750 1,827,168
NET CURRENT LIABILITIES (1,242,841 ) (1,211,518 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

(634,490

)

(602,365

)

PROVISIONS FOR LIABILITIES 41,120 40,715
NET LIABILITIES (675,610 ) (643,080 )

CAPITAL AND RESERVES
Called up share capital 2 2
Revaluation reserve 9 101,938 104,194
Retained earnings (777,550 ) (747,276 )
SHAREHOLDERS' FUNDS (675,610 ) (643,080 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

Brimsmore Gardens Limited (Registered number: 02644356)

Balance Sheet - continued
31 December 2017



The financial statements were approved by the Board of Directors on 26 September 2018 and were signed on its behalf
by:





Mr M D Burks - Director


Brimsmore Gardens Limited (Registered number: 02644356)

Notes to the Financial Statements
for the Year Ended 31 December 2017


1. STATUTORY INFORMATION

Brimsmore Gardens Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
The amount arose as a result of a premium paid on the lease of the property utilised by the company in excess of
the leasehold valuation. It is being amortised over a period of 28 years, being the term of the original lease.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost
less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Land and buildings leasehold - Over the term of the lease
Plant and machinery - 20% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

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

Brimsmore Gardens Limited (Registered number: 02644356)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

Going concern
The financial statements have been prepared on the going concern basis as the directors are of the opinion that
the company will continue to trade for the foreseeable future. The company is financially supported by The
Gardens Group Limited, and its subsidiaries. The Group has confirmed its continuing financial support of the
company.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 44 (2016 - 47 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2017
and 31 December 2017 9,500
AMORTISATION
At 1 January 2017 6,138
Charge for year 339
At 31 December 2017 6,477
NET BOOK VALUE
At 31 December 2017 3,023
At 31 December 2016 3,362

Brimsmore Gardens Limited (Registered number: 02644356)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017


5. TANGIBLE FIXED ASSETS
Land and
buildings Plant and
leasehold machinery Totals
£    £    £   
COST
At 1 January 2017 874,067 263,822 1,137,889
Additions 13,742 11,763 25,505
Disposals - (3,985 ) (3,985 )
At 31 December 2017 887,809 271,600 1,159,409
DEPRECIATION
At 1 January 2017 322,797 209,301 532,098
Charge for year 12,283 13,257 25,540
Eliminated on disposal - (3,557 ) (3,557 )
At 31 December 2017 335,080 219,001 554,081
NET BOOK VALUE
At 31 December 2017 552,729 52,599 605,328
At 31 December 2016 551,270 54,521 605,791

On transition to FRS 102, leasehold land and buildings that had previously been revalued on 21 July 1999, at
£375,000 were transferred (along with subsequent additions) at deemed cost.

On an historic cost basis, land and buildings would have been included at a cost of £688,027 accumulated
depreciation of £236,797 and a net book value of £451,230. The depreciation charge for the year would have
been £10,027.

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 4,207 7,535
Amounts owed by group undertakings 258,492 195,913
Other debtors 29,165 29,999
291,864 233,447

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade creditors 197,512 246,338
Amounts owed to group undertakings 1,571,310 1,466,354
Taxation and social security 96,792 83,120
Other creditors 47,136 31,356
1,912,750 1,827,168

Brimsmore Gardens Limited (Registered number: 02644356)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017


8. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2017 2016
£    £   
Within one year 96,504 90,000
Between one and five years 386,016 360,000
In more than five years 3,860,160 3,690,000
4,342,680 4,140,000

9. RESERVES
Revaluation
reserve
£   
At 1 January 2017 104,194
To profit and loss account (2,256 )

At 31 December 2017 101,938

10. CONTINGENT LIABILITIES

A cross guarantee exists in favour of Lloyds TSB plc in respect of The Gardens Group Limited, Poundbury
Gardens Limited and Castle Gardens (Sherborne) Limited.

11. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under Section 33 of Financial Reporting Standard 102 'The
Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party
transactions with wholly owned subsidiaries within the group.

12. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is The Gardens Group Limited.