18 31/08/2023 2023-08-31 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 2022-09-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 08453309 2022-09-01 2023-08-31 08453309 2023-08-31 08453309 2022-08-31 08453309 2021-09-01 2022-08-31 08453309 2022-08-31 08453309 core:NetGoodwill 2022-09-01 2023-08-31 08453309 core:PlantMachinery 2022-09-01 2023-08-31 08453309 core:FurnitureFittingsToolsEquipment 2022-09-01 2023-08-31 08453309 core:MotorVehicles 2022-09-01 2023-08-31 08453309 bus:OrdinaryShareClass1 2022-09-01 2023-08-31 08453309 bus:Director1 2022-09-01 2023-08-31 08453309 core:WithinOneYear 2023-08-31 08453309 core:WithinOneYear 2022-08-31 08453309 core:NetGoodwill 2022-08-31 08453309 core:NetGoodwill 2023-08-31 08453309 core:PlantMachinery 2022-08-31 08453309 core:FurnitureFittingsToolsEquipment 2022-08-31 08453309 core:MotorVehicles 2022-08-31 08453309 core:PlantMachinery 2023-08-31 08453309 core:FurnitureFittingsToolsEquipment 2023-08-31 08453309 core:MotorVehicles 2023-08-31 08453309 core:ShareCapital 2023-08-31 08453309 core:ShareCapital 2022-08-31 08453309 core:RetainedEarningsAccumulatedLosses 2023-08-31 08453309 core:RetainedEarningsAccumulatedLosses 2022-08-31 08453309 bus:OrdinaryShareClass1 core:ShareCapital 2023-08-31 08453309 bus:OrdinaryShareClass1 core:ShareCapital 2022-08-31 08453309 core:NetGoodwill 2022-08-31 08453309 core:PlantMachinery 2022-08-31 08453309 core:FurnitureFittingsToolsEquipment 2022-08-31 08453309 core:MotorVehicles 2022-08-31 08453309 bus:Director1 2022-08-31 08453309 bus:Director1 2023-08-31 08453309 bus:Director1 2021-08-31 08453309 bus:Director1 2022-08-31 08453309 bus:Director1 2021-09-01 2022-08-31 08453309 bus:SmallEntities 2022-09-01 2023-08-31 08453309 bus:AuditExempt-NoAccountantsReport 2022-09-01 2023-08-31 08453309 bus:FullAccounts 2022-09-01 2023-08-31 08453309 bus:SmallCompaniesRegimeForAccounts 2022-09-01 2023-08-31 08453309 bus:PrivateLimitedCompanyLtd 2022-09-01 2023-08-31
Company registration number: 08453309
Companies House
Brendan Fleming Limited
Unaudited filleted financial statements
31 August 2023
Brendan Fleming Limited
Contents
Statement of financial position
Notes to the financial statements
Brendan Fleming Limited
Statement of financial position
31 August 2023
2023 2022
Note £ £ £ £
Fixed assets
Intangible assets 5 550,000 600,000
Tangible assets 6 47,370 61,163
_______ _______
597,370 661,163
Current assets
Debtors 7 815,684 542,598
Cash at bank and in hand 946,957 851,709
_________ _________
1,762,641 1,394,307
Creditors: amounts falling due
within one year 8 ( 181,026) ( 166,520)
_______ _______
Net current assets 1,581,615 1,227,787
_________ _________
Total assets less current liabilities 2,178,985 1,888,950
Provisions for liabilities - deferred tax - ( 2,200)
_________ _________
Net assets 2,178,985 1,886,750
_________ _________
Capital and reserves
Called up share capital 9 1 1
Profit and loss account 2,178,984 1,886,749
_________ _________
Shareholder funds 2,178,985 1,886,750
_________ _________
For the year ending 31 August 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 member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
- The director acknowledges 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 income and retained earnings has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 07 November 2023 , and are signed on behalf of the board by:
Mr Brendan J Fleming
Director
Company registration number: 08453309
Brendan Fleming Limited
Notes to the financial statements
Year ended 31 August 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office and the business is 165 Newhall Street, Birmingham, B3 1SW.
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 basis. The financial statements are prepared in sterling, which is the functional currency of the entity, and are rounded to the nearest £1.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for services rendered, net of discounts and Value Added Tax.
When the outcome of a transaction involving the rendering of services can be reliably estimated, revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period.
When the outcome of a transaction involving the rendering of services cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.
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.
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:
Plant and machinery - 20 % straight line
Fixtures, fittings and equipment - 10 % straight line
Motor vehicles - 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.
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.
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.
Debtors and creditors receivable / payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in administrative expenses.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 18 (2022: 17 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 September 2022 and 31 August 2023 1,000,000 1,000,000
_________ _________
Amortisation
At 1 September 2022 400,000 400,000
Charge for the year 50,000 50,000
_______ _______
At 31 August 2023 450,000 450,000
_______ _______
Carrying amount
At 31 August 2023 550,000 550,000
_______ _______
At 31 August 2022 600,000 600,000
_______ _______
6. Tangible assets
Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £
Cost
At 1 September 2022 83,940 29,041 84,026 197,007
Additions - - 17,500 17,500
Disposals - - ( 5,000) ( 5,000)
_______ _______ _______ _______
At 31 August 2023 83,940 29,041 96,526 209,507
_______ _______ _______ _______
Depreciation
At 1 September 2022 58,586 23,232 54,026 135,844
Charge for the year 7,764 2,904 18,125 28,793
Disposals - - ( 2,500) ( 2,500)
_______ _______ _______ _______
At 31 August 2023 66,350 26,136 69,651 162,137
_______ _______ _______ _______
Carrying amount
At 31 August 2023 17,590 2,905 26,875 47,370
_______ _______ _______ _______
At 31 August 2022 25,354 5,809 30,000 61,163
_______ _______ _______ _______
7. Debtors
2023 2022
£ £
Trade debtors 383,453 410,040
Deferred tax asset 1,600 -
Prepayments and accrued income 8,134 7,641
Other debtors 422,497 124,917
_______ _______
815,684 542,598
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Trade creditors 209 1,640
Accruals and deferred income 6,125 3,920
Corporation tax 97,000 87,000
Social security and other taxes 63,823 68,493
Other creditors 13,869 5,467
_______ _______
181,026 166,520
_______ _______
9. Called up share capital
Issued, called up and fully paid
2023 2022
No £ No £
Ordinary shares of £ 1.00 each 1 1 1 1
_______ _______ _______ _______
10. Directors advances, credits and guarantees
During the year the director entered into the following advances and credits with the company:
2023
Balance brought forward Advances /(credits) to the director Balance o/standing
£ £ £
Mr Brendan J Fleming 123,142 298,914 422,056
_______ _______ _______
2022
Balance brought forward Advances /(credits) to the director Balance o/standing
£ £ £
Mr Brendan J Fleming 112,698 10,444 123,142
_______ _______ _______