11 30/04/2023 2023-04-30 false false false false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2022-05-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 04068633 2022-05-01 2023-04-30 04068633 2023-04-30 04068633 2022-04-30 04068633 2021-05-01 2022-04-30 04068633 2022-04-30 04068633 core:NetGoodwill 2022-05-01 2023-04-30 04068633 core:LandBuildings core:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 04068633 core:PlantMachinery 2022-05-01 2023-04-30 04068633 core:FurnitureFittingsToolsEquipment 2022-05-01 2023-04-30 04068633 core:OnerousContractsExcludingVacantProperties 2022-05-01 2023-04-30 04068633 bus:RegisteredOffice 2022-05-01 2023-04-30 04068633 bus:LeadAgentIfApplicable 2022-05-01 2023-04-30 04068633 bus:Director1 2022-05-01 2023-04-30 04068633 bus:Director2 2022-05-01 2023-04-30 04068633 core:WithinOneYear 2023-04-30 04068633 core:WithinOneYear 2022-04-30 04068633 core:NetGoodwill 2022-04-30 04068633 core:NetGoodwill 2023-04-30 04068633 core:LandBuildings core:OwnedOrFreeholdAssets 2022-04-30 04068633 core:PlantMachinery 2022-04-30 04068633 core:FurnitureFittingsToolsEquipment 2022-04-30 04068633 core:LandBuildings core:OwnedOrFreeholdAssets 2023-04-30 04068633 core:PlantMachinery 2023-04-30 04068633 core:FurnitureFittingsToolsEquipment 2023-04-30 04068633 core:AfterOneYear 2023-04-30 04068633 core:AfterOneYear 2022-04-30 04068633 core:ShareCapital 2023-04-30 04068633 core:ShareCapital 2022-04-30 04068633 core:RetainedEarningsAccumulatedLosses 2023-04-30 04068633 core:RetainedEarningsAccumulatedLosses 2022-04-30 04068633 core:NetGoodwill 2022-04-30 04068633 core:LandBuildings core:OwnedOrFreeholdAssets 2022-04-30 04068633 core:PlantMachinery 2022-04-30 04068633 core:FurnitureFittingsToolsEquipment 2022-04-30 04068633 bus:Director1 2022-04-30 04068633 bus:Director1 2023-04-30 04068633 bus:Director1 2021-04-30 04068633 bus:Director1 2022-04-30 04068633 bus:Director1 2021-05-01 2022-04-30 04068633 bus:SmallEntities 2022-05-01 2023-04-30 04068633 bus:AuditExemptWithAccountantsReport 2022-05-01 2023-04-30 04068633 bus:FullAccounts 2022-05-01 2023-04-30 04068633 bus:SmallCompaniesRegimeForAccounts 2022-05-01 2023-04-30 04068633 bus:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 04068633 core:ComputerEquipment 2022-05-01 2023-04-30 04068633 core:ComputerEquipment 2023-04-30 04068633 core:ComputerEquipment 2022-04-30
Company registration number: 04068633
Bigbury Mint Limited
Unaudited filleted financial statements
30 April 2023
BIGBURY MINT LIMITED
DIRECTORS AND OTHER INFORMATION
Directors M Holland
D Holland
Company number 04068633
Registered office Unit 1, River Park
Ermington Mill
Ivybridge
Devon
PL21 9NT
Accountants Westcotts
Plym House
3 Longbridge Road
Plymouth
Devon
PL6 8LT
BIGBURY MINT LIMITED
STATEMENT OF FINANCIAL POSITION
30 APRIL 2023
2023 2022
Note £ £ £ £
Fixed assets
Intangible assets 5 6,380 12,760
Tangible assets 6 165,525 173,501
_______ _______
171,905 186,261
Current assets
Stocks 68,746 46,861
Debtors 7 15,347 22,905
Cash at bank and in hand 17,552 36,933
_______ _______
101,645 106,699
Creditors: amounts falling due
within one year 8 ( 99,101) ( 108,487)
_______ _______
Net current assets/(liabilities) 2,544 ( 1,788)
_______ _______
Total assets less current liabilities 174,449 184,473
Creditors: amounts falling due
after more than one year 9 ( 94,291) ( 101,377)
Provisions for liabilities ( 1,817) ( 3,296)
_______ _______
Net assets 78,341 79,800
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 10 78,241 79,700
_______ _______
Shareholders funds 78,341 79,800
_______ _______
For the year ending 30 April 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 financial statements for the year in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 25 September 2023 , and are signed on behalf of the board by:
M Holland
Director
Company registration number: 04068633
BIGBURY MINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 APRIL 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 1, River Park, Ermington Mill, Ivybridge, Devon, PL21 9NT.
Principal activity
The principal activity of the company is that of medal manufacturing.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome .
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that 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 that are expected to apply to the reversal of the timing difference.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill - 5 % straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property - 2 % straight line
Plant and machinery - 15 % reducing balance
Fittings fixtures and equipment - 25 % reducing balance
Computer equipment - 25 % reducing balance
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks and other short-term, highly-liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowing or current liabilities.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the performance model. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.Debt instruments are subsequently measured at amortised cost.Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at theend of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 11 (2022: 11 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 May 2022 and 30 April 2023 127,600 127,600
_______ _______
Amortisation
At 1 May 2022 114,840 114,840
Charge for the year 6,380 6,380
_______ _______
At 30 April 2023 121,220 121,220
_______ _______
Carrying amount
At 30 April 2023 6,380 6,380
_______ _______
At 30 April 2022 12,760 12,760
_______ _______
6. Tangible assets
Freehold property Plant and machinery Fixtures, fittings and equipment Computer equipment Total
£ £ £ £ £
Cost
At 1 May 2022 and 30 April 2023 179,233 109,076 8,435 13,267 310,011
_______ _______ _______ _______ _______
Depreciation
At 1 May 2022 23,298 93,881 7,760 11,571 136,510
Charge for the year 3,585 3,798 169 424 7,976
_______ _______ _______ _______ _______
At 30 April 2023 26,883 97,679 7,929 11,995 144,486
_______ _______ _______ _______ _______
Carrying amount
At 30 April 2023 152,350 11,397 506 1,272 165,525
_______ _______ _______ _______ _______
At 30 April 2022 155,935 15,195 675 1,696 173,501
_______ _______ _______ _______ _______
7. Debtors
2023 2022
£ £
Trade debtors 15,242 22,800
Other debtors 105 105
_______ _______
15,347 22,905
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Bank loans and overdrafts 6,481 5,755
Trade creditors 19,953 19,301
Accruals and deferred income 2,790 2,535
Social security and other taxes 10,982 16,640
Other creditors 58,895 64,256
_______ _______
99,101 108,487
_______ _______
9. Creditors: amounts falling due after more than one year
2023 2022
£ £
Bank loans and overdrafts 94,291 101,377
_______ _______
Included within creditors: amounts falling due after more than one year is an amount of £ 61,795 (2022 £ 70,131 ) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.
The interest rate on this bank loan is variable, with fixed repayment terms over the 20 years of the loan.
10. Reserves
Profit and loss account:This reserve records retained earnings and accumulated losses.
11. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2023
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Directors ( 63,873) 5,261 - ( 58,612)
_______ _______ _______ _______
2022
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Directors ( 74,794) 15,245 ( 4,324) ( 63,873)
_______ _______ _______ _______