2 31/01/2023 2023-01-31 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2022-02-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 12396405 2022-02-01 2023-01-31 12396405 2023-01-31 12396405 2022-01-31 12396405 2021-02-01 2022-01-31 12396405 2022-01-31 12396405 2021-01-31 12396405 core:FurnitureFittingsToolsEquipment 2022-02-01 2023-01-31 12396405 bus:RegisteredOffice 2022-02-01 2023-01-31 12396405 bus:OrdinaryShareClass1 2022-02-01 2023-01-31 12396405 bus:LeadAgentIfApplicable 2022-02-01 2023-01-31 12396405 bus:Director1 2022-02-01 2023-01-31 12396405 bus:Director2 2022-02-01 2023-01-31 12396405 core:FurnitureFittingsToolsEquipment 2022-01-31 12396405 core:FurnitureFittingsToolsEquipment 2023-01-31 12396405 core:RetainedEarningsAccumulatedLosses 2021-02-01 2022-01-31 12396405 core:RetainedEarningsAccumulatedLosses 2022-02-01 2023-01-31 12396405 core:WithinOneYear 2023-01-31 12396405 core:WithinOneYear 2022-01-31 12396405 core:UKTax 2022-02-01 2023-01-31 12396405 core:UKTax 2021-02-01 2022-01-31 12396405 bus:AllOrdinaryShares 2022-02-01 2023-01-31 12396405 bus:AllOrdinaryShares 2021-02-01 2022-01-31 12396405 core:ShareCapital 2023-01-31 12396405 core:ShareCapital 2022-01-31 12396405 core:RetainedEarningsAccumulatedLosses 2023-01-31 12396405 core:RetainedEarningsAccumulatedLosses 2022-01-31 12396405 core:ShareCapital 2021-01-31 12396405 core:RetainedEarningsAccumulatedLosses 2021-01-31 12396405 bus:OrdinaryShareClass1 core:ShareCapital 2023-01-31 12396405 bus:OrdinaryShareClass1 core:ShareCapital 2022-01-31 12396405 core:DeferredTaxation 2022-02-01 2023-01-31 12396405 core:AcceleratedTaxDepreciationDeferredTax 2023-01-31 12396405 core:AcceleratedTaxDepreciationDeferredTax 2022-01-31 12396405 core:FurnitureFittingsToolsEquipment 2022-01-31 12396405 core:DeferredTaxation 2022-01-31 12396405 core:DeferredTaxation 2023-01-31 12396405 bus:Director1 2022-01-31 12396405 bus:Director1 2023-01-31 12396405 bus:Director2 2022-01-31 12396405 bus:Director2 2023-01-31 12396405 bus:Director1 2021-01-31 12396405 bus:Director1 2022-01-31 12396405 bus:Director2 2021-01-31 12396405 bus:Director2 2022-01-31 12396405 bus:Director1 2021-02-01 2022-01-31 12396405 bus:Director2 2021-02-01 2022-01-31 12396405 bus:SmallEntities 2022-02-01 2023-01-31 12396405 bus:AuditExemptWithAccountantsReport 2022-02-01 2023-01-31 12396405 bus:FullAccounts 2022-02-01 2023-01-31 12396405 bus:SmallCompaniesRegimeForAccounts 2022-02-01 2023-01-31 12396405 bus:PrivateLimitedCompanyLtd 2022-02-01 2023-01-31 12396405 1 2022-02-01 2023-01-31
Company registration number: 12396405
Brotherland Limited
Unaudited filleted financial statements
31 January 2023
Brotherland Limited
Contents
Directors and other information
Accountant's report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Brotherland Limited
Directors and other information
Directors Mrs Katherine Norman
Mr Jonathan Utracik
Company number 12396405
Registered office Sovereign House
82 West Street
Rochford
Essex
SS4 1AS
Business address 47 Sandown Avenue
Westcliff on Sea
Essex
SS0 9YA
Accountant Andrew Murphy Chartered Accountants
Sovereign House
82 West Street
Rochford
Essex
SS4 1AS
Brotherland Limited
Chartered accountant's report to the board of directors on the preparation of the
unaudited statutory financial statements of Brotherland Limited
Year ended 31 January 2023
In order to assist you to fulfil your duties under the Companies Act 2006, I have prepared for your approval the financial statements of Brotherland Limited for the year ended 31 January 2023 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given me.
As a practising member of the Institute of Chartered Accountants in England and Wales (ICAEW), I am subject to its ethical and other professional requirements which are detailed at http://www.icaew.com /en/members/regulations-standards-and-guidance/.
This report is made solely to the board of directors of Brotherland Limited, as a body, in accordance with the terms of my engagement letter dated 13 January 2020. My work has been undertaken solely to prepare for your approval the financial statements of Brotherland Limited and state those matters that we have agreed to state to the board of directors of Brotherland Limited as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than Brotherland Limited and its board of directors as a body for my work or for this report.
It is your duty to ensure that Brotherland Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Brotherland Limited. You consider that Brotherland Limited is exempt from the statutory audit requirement for the year.
I have not been instructed to carry out an audit or a review of the financial statements of Brotherland Limited. For this reason, I have not verified the accuracy or completeness of the accounting records or information and explanations you have given to me and I do not, therefore, express any opinion on the statutory financial statements.
Andrew Murphy Chartered Accountants
Sovereign House
82 West Street
Rochford
Essex
SS4 1AS
23 October 2023
Brotherland Limited
Statement of financial position
31 January 2023
2023 2022
Note £ £ £ £
Fixed assets
Tangible assets 7 171 344
_______ _______
171 344
Current assets
Debtors 8 7,951 3,122
Cash at bank and in hand 7,745 5,213
_______ _______
15,696 8,335
Creditors: amounts falling due
within one year 9 ( 19,851) ( 15,050)
_______ _______
Net current liabilities ( 4,155) ( 6,715)
_______ _______
Total assets less current liabilities ( 3,984) ( 6,371)
Provisions for liabilities 10 ( 33) ( 65)
_______ _______
Net liabilities ( 4,017) ( 6,436)
_______ _______
Capital and reserves
Called up share capital 12 100 100
Profit and loss account ( 4,117) ( 6,536)
_______ _______
Shareholders deficit ( 4,017) ( 6,436)
_______ _______
For the year ending 31 January 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 23 October 2023 , and are signed on behalf of the board by:
Mrs Katherine Norman
Director
Company registration number: 12396405
Brotherland Limited
Statement of changes in equity
Year ended 31 January 2023
Called up share capital Profit and loss account Total
£ £ £
At 1 February 2021 100 ( 3,286) ( 3,186)
Profit for the year 42,750 42,750
_______ _______ _______
Total comprehensive income for the year - 42,750 42,750
Dividends paid and payable ( 46,000) ( 46,000)
_______ _______ _______
Total investments by and distributions to owners - ( 46,000) ( 46,000)
_______ _______ _______
At 31 January 2022 and 1 February 2022 100 ( 6,536) ( 6,436)
Profit for the year 9,419 9,419
_______ _______ _______
Total comprehensive income for the year - 9,419 9,419
Dividends paid and payable ( 7,000) ( 7,000)
_______ _______ _______
Total investments by and distributions to owners - ( 7,000) ( 7,000)
_______ _______ _______
At 31 January 2023 100 ( 4,117) ( 4,017)
_______ _______ _______
Brotherland Limited
Notes to the financial statements
Year ended 31 January 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 Sovereign House, 82 West Street, Rochford, Essex, SS4 1AS.
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 and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
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.
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:
Fittings fixtures and equipment - 25 % straight line
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.
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.
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 2 (2022: 2 ).
5. Tax on profit
Major components of tax expense
2023 2022
£ £
Current tax:
UK current tax expense 2,263 10,352
_______ _______
Deferred tax:
Origination and reversal of timing differences ( 32) ( 33)
_______ _______
Tax on profit 2,231 10,319
_______ _______
6. Dividends
Equity dividends
2023 2022
£ £
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year) 7,000 46,000
_______ _______
7. Tangible assets
Fixtures, fittings and equipment Total
£ £
Cost
At 1 February 2022 and 31 January 2023 690 690
_______ _______
Depreciation
At 1 February 2022 346 346
Charge for the year 173 173
_______ _______
At 31 January 2023 519 519
_______ _______
Carrying amount
At 31 January 2023 171 171
_______ _______
At 31 January 2022 344 344
_______ _______
8. Debtors
2023 2022
£ £
Trade debtors 6,570 2,280
Other debtors 1,381 842
_______ _______
7,951 3,122
_______ _______
9. Creditors: amounts falling due within one year
2023 2022
£ £
Trade creditors 5,482 -
Corporation tax 5,240 10,352
Social security and other taxes 4,281 83
Other creditors 4,848 4,615
_______ _______
19,851 15,050
_______ _______
10. Provisions
Deferred tax (note 11) Total
£ £
At 1 February 2022 65 65
Charges against provisions ( 32) ( 32)
_______ _______
At 31 January 2023 33 33
_______ _______
11. Deferred tax
The deferred tax included in the statement of financial position is as follows:
2023 2022
£ £
Included in provisions (note 10) 33 65
_______ _______
The deferred tax account consists of the tax effect of timing differences in respect of:
2023 2022
£ £
Accelerated capital allowances 33 65
_______ _______
12. Called up share capital
Issued, called up and fully paid
2023 2022
No £ No £
Ordinary shares of £ 1.00 each 100 100 100 100
_______ _______ _______ _______
13. 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
£ £ £ £
Mrs Katherine Norman ( 1,244) 2,095 ( 1,232) ( 381)
Mr Jonathan Utracik ( 1,244) 2,095 ( 1,232) ( 381)
_______ _______ _______ _______
( 2,488) 4,190 ( 2,464) ( 762)
_______ _______ _______ _______
2022
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mrs Katherine Norman ( 1,988) 1,500 ( 756) ( 1,244)
Mr Jonathan Utracik ( 1,988) 1,500 ( 756) ( 1,244)
_______ _______ _______ _______
( 3,976) 3,000 ( 1,512) ( 2,488)
_______ _______ _______ _______
14. Controlling party
Katherine Norman and Jonathan Utracik jointly control the company.
15. Going concern
The funding of the company has been met by the continued support of the directors. The directors have made a commitment not to seek repayment of the loan until cashflow permits.