Registered number
03129002
Brunel Flowers Limited
Filleted Accounts
31 December 2023
ARA (Bristol) Ltd t/a Adams Root & Associates
Chartered Certified Accountants
Bristol
Brunel Flowers Limited
Registered number: 03129002
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 53,562 61,531
Current assets
Stocks 12,431 12,800
Debtors 4 92,006 109,621
Cash at bank and in hand 19,722 47,497
124,159 169,918
Creditors: amounts falling due within one year 5 (100,067) (81,783)
Net current assets 24,092 88,135
Total assets less current liabilities 77,654 149,666
Creditors: amounts falling due after more than one year 6 (15,528) (77,354)
Net assets 62,126 72,312
Capital and reserves
Share premium 2 2
Profit and loss account 62,124 72,310
Shareholder's funds 62,126 72,312
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 member has 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.
E W Cannon
Director
Approved by the board on 10 April 2024
Brunel Flowers Limited
Notes to the Accounts
for the year ended 31 December 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.
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:
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
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.
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 4 4
3 Tangible fixed assets
Plant and machinery
£
Cost
At 1 January 2023 140,419
At 31 December 2023 140,419
Depreciation
At 1 January 2023 78,888
Charge for the year 7,969
At 31 December 2023 86,857
Net book value
At 31 December 2023 53,562
At 31 December 2022 61,531
4 Debtors 2023 2022
£ £
Trade debtors 84,663 101,616
Other debtors 7,343 8,005
92,006 109,621
5 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 10,037 7,122
Trade creditors 85,350 69,264
Taxation and social security costs 356 1,197
Other creditors 4,324 4,200
100,067 81,783
6 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 15,528 28,480
Other creditors - 48,874
15,528 77,354
7 Other information
Brunel Flowers Limited is a private company limited by shares and incorporated in England. Its registered office is:
86 Shirehampton Road
Stoke Bishop
Bristol
BS9 2DR
Brunel Flowers Limited 03129002 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts October 2023 release 2 E W Cannon No description of principal activity 03129002 2022-01-01 2022-12-31 03129002 core:WithinOneYear 2022-12-31 03129002 core:AfterOneYear 2022-12-31 03129002 core:SharePremium 2022-12-31 03129002 core:RetainedEarningsAccumulatedLosses 2022-12-31 03129002 2023-01-01 2023-12-31 03129002 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 03129002 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 03129002 bus:Director40 2023-01-01 2023-12-31 03129002 1 2023-01-01 2023-12-31 03129002 2 2023-01-01 2023-12-31 03129002 core:PlantMachinery 2023-01-01 2023-12-31 03129002 countries:England 2023-01-01 2023-12-31 03129002 bus:FRS102 2023-01-01 2023-12-31 03129002 bus:FullAccounts 2023-01-01 2023-12-31 03129002 2023-12-31 03129002 core:WithinOneYear 2023-12-31 03129002 core:AfterOneYear 2023-12-31 03129002 core:SharePremium 2023-12-31 03129002 core:RetainedEarningsAccumulatedLosses 2023-12-31 03129002 core:PlantMachinery 2023-12-31 03129002 2022-12-31 03129002 core:PlantMachinery 2022-12-31 iso4217:GBP xbrli:pure