Registered number
05897350
Broadway Furnishings Limited
Unaudited
Filleted Accounts
31 October 2023
Broadway Furnishings Limited
Registered number: 05897350
Balance Sheet
as at 31 October 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 22,000 22,000
Tangible assets 4 31,118 7,586
53,118 29,586
Current assets
Stocks 42,638 42,864
Debtors 5 218,467 209,600
Cash at bank and in hand 420,089 453,486
681,194 705,950
Creditors: amounts falling due within one year 6 (169,141) (168,846)
Net current assets 512,053 537,104
Total assets less current liabilities 565,171 566,690
Creditors: amounts falling due after more than one year 7 (35,795) (45,830)
Net assets 529,376 520,860
Capital and reserves
Called up share capital 100 100
Profit and loss account 529,276 520,760
Shareholders' funds 529,376 520,860
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Mr K O'Hara
Director
Approved by the board on 29 July 2024
Broadway Furnishings Limited
Notes to the Accounts
for the year ended 31 October 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2006, is being amortised evenly over its estimated useful life of twenty years.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery 25% on reducing balance
Fixtures, fittings, tools and equipment 25% on reducing balance
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 10 8
3 Intangible fixed assets £
Goodwill:
Cost
At 1 November 2022 110,000
At 31 October 2023 110,000
Amortisation
At 1 November 2022 88,000
At 31 October 2023 88,000
Net book value
At 31 October 2023 22,000
At 31 October 2022 22,000
Goodwill is being written off in equal annual instalments over its estimated economic life of 20 years.
4 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 November 2022 45,688 43,913 89,601
Additions 1,273 44,635 45,908
At 31 October 2023 46,961 88,548 135,509
Depreciation
At 1 November 2022 42,303 39,712 82,015
Charge for the year 1,167 21,209 22,376
At 31 October 2023 43,470 60,921 104,391
Net book value
At 31 October 2023 3,491 27,627 31,118
At 31 October 2022 3,385 4,201 7,586
5 Debtors 2023 2022
£ £
Trade debtors 88,467 64,600
Other debtors 130,000 145,000
218,467 209,600
6 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts - 516
Trade creditors 59,354 69,802
Taxation and social security costs 21,407 20,061
Other creditors 88,380 78,467
169,141 168,846
7 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 35,795 45,830
Company has borrowed bounce back loan of £50,000 payable over 6 years where the repayment will only start after the first anniversary of the loan agreement date. The interest rate on the loan payable is 2.5%, being 0.0% in the first year.
8 Other information
Broadway Furnishings Limited is a private company limited by shares and incorporated in England. Its registered office is:
95 Cricklewood Broadway
London
NW2 3JG
Broadway Furnishings Limited 05897350 false 2022-11-01 2023-10-31 2023-10-31 VT Final Accounts April 2024 Mr K O'Hara No description of principal activity 05897350 2021-11-01 2022-10-31 05897350 core:WithinOneYear 2022-10-31 05897350 core:AfterOneYear 2022-10-31 05897350 core:ShareCapital 2022-10-31 05897350 core:RetainedEarningsAccumulatedLosses 2022-10-31 05897350 2022-11-01 2023-10-31 05897350 bus:PrivateLimitedCompanyLtd 2022-11-01 2023-10-31 05897350 bus:AuditExemptWithAccountantsReport 2022-11-01 2023-10-31 05897350 bus:Director40 2022-11-01 2023-10-31 05897350 1 2022-11-01 2023-10-31 05897350 2 2022-11-01 2023-10-31 05897350 core:PlantMachinery 2022-11-01 2023-10-31 05897350 core:Vehicles 2022-11-01 2023-10-31 05897350 countries:England 2022-11-01 2023-10-31 05897350 bus:FRS102 2022-11-01 2023-10-31 05897350 bus:FilletedAccounts 2022-11-01 2023-10-31 05897350 2023-10-31 05897350 core:WithinOneYear 2023-10-31 05897350 core:AfterOneYear 2023-10-31 05897350 core:ShareCapital 2023-10-31 05897350 core:RetainedEarningsAccumulatedLosses 2023-10-31 05897350 core:Goodwill 2023-10-31 05897350 core:PlantMachinery 2023-10-31 05897350 core:Vehicles 2023-10-31 05897350 2022-10-31 05897350 core:Goodwill 2022-10-31 05897350 core:PlantMachinery 2022-10-31 05897350 core:Vehicles 2022-10-31 iso4217:GBP xbrli:pure