Registered number
08049202
Brit Manufacturing Solutions Ltd
Filleted Accounts
31 December 2023
Brit Manufacturing Solutions Ltd
Registered number: 08049202
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 146,434 99,693
Tangible assets 4 677,266 1,968,889
Investments 5 1,051,711 1,051,711
1,875,411 3,120,293
Current assets
Stocks 469,583 531,178
Debtors 6 310,566 383,647
Cash at bank and in hand 1,200 160
781,349 914,985
Creditors: amounts falling due within one year 7 (828,485) (795,110)
Net current (liabilities)/assets (47,136) 119,875
Total assets less current liabilities 1,828,275 3,240,168
Creditors: amounts falling due after more than one year 8 (750,746) (1,611,938)
Provisions for liabilities (69,219) (203,002)
Net assets 1,008,310 1,425,228
Capital and reserves
Called up share capital 100 100
Revaluation reserve 9 - 766,298
Profit and loss account 1,008,210 658,830
Shareholder's funds 1,008,310 1,425,228
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.
James Buckholt
Director
Approved by the board on 16 July 2024
Brit Manufacturing Solutions Ltd
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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
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 10 years
Plant and Machinery 20% Reducing balance
Motor vehicles 20% Reducing balance
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
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.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
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.
Government Grants
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grants relates. The deferred element of the grants in included in creditors as deferred income.
Grants of a revenue nature are recognised in the statement of Comprehensive income in the same period as the related expenditure.
Revalution of tangible fixed assets
Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsquent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.
Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.
Research and development
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on the research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsquently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditiure is treated as if it were all incurred in the research phase only.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 18 20
3 Intangible fixed assets Computer software Leasehold improvements Total
Goodwill: £ £ £
Cost
At 1 January 2023 63,384 94,896 158,280
Additions 3,925 66,432 70,357
Disposals - - -
At 31 December 2023 67,309 161,328 228,637
Amortisation
At 1 January 2023 (49,097) (9,490) (58,587)
Provided during the year (7,483) (16,133) (23,616)
On disposals - - -
At 31 December 2023 (56,580) (25,623) (82,203)
Net book value
At 31 December 2023 10,729 135,705 146,434
At 31 December 2022 14,287 85,406 99,693
Computer software is being written off in equal annual instalments over it's estimated economic life of 3 years. Leasehold improvements is being written off in equal annual instalments over its estimated economic life of 10 years.
4 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 January 2023 1,703,090 410,943 61,995 2,176,028
Additions - 189,645 - 189,645
Disposals (1,450,000) - - (1,450,000)
At 31 December 2023 253,090 600,588 61,995 915,673
Depreciation
At 1 January 2023 - 154,490 52,649 207,139
Charge for the year - 29,399 1,869 31,268
At 31 December 2023 - 183,889 54,518 238,407
Net book value
At 31 December 2023 253,090 416,699 7,477 677,266
At 31 December 2022 1,703,090 256,453 9,346 1,968,889
5 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 January 2023 1,051,711
At 31 December 2023 1,051,711
6 Debtors 2023 2022
£ £
Trade debtors 99,905 52,529
Prepayments and accrued income 183,323 163,543
Other taxes and social security 20,985 157,405
Other debtors 6,353 10,170
310,566 383,647
7 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 84,732 124,190
Obligations under finance lease and hire purchase contracts 42,007 30,600
Trade creditors 99,308 228,175
Amounts owed to group undertakings and undertakings in which the company has a participating interest 106,400 67,000
Taxation and social security costs 63,525 21,531
Accruals and deferred income 30,064 20,997
Directors loan account 379,630 213,945
Other creditors 22,819 88,672
828,485 795,110
8 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 674,248 1,548,188
Obligations under finance lease and hire purchase contracts 76,498 63,750
750,746 1,611,938
9 Revaluation reserve 2023 2022
£ £
At 1 January 2023 766,298 616,298
(Loss)/gain on revaluation of land and buildings (766,298) 150,000
At 31 December 2023 - 766,298
10 Other information
Brit Manufacturing Solutions Ltd is a private company limited by shares and incorporated in England. Its registered office is:
Barton Hill Way
Torquay
Devon
TQ2 8JG
11 Transactions with directors
At the previous year end the director was owed £213,945. At the year end date this has increased to £419,630. The loan is interest free and there is no set terms of repayment.
Brit Manufacturing Solutions Ltd 08049202 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts April 2024 James Buckholt No description of principal activity 08049202 2022-01-01 2022-12-31 08049202 core:RevaluationReserve core:LandBuildings 2022-01-01 2022-12-31 08049202 core:WithinOneYear 2022-12-31 08049202 core:AfterOneYear 2022-12-31 08049202 core:ShareCapital 2022-12-31 08049202 core:OtherReservesSubtotal 2022-12-31 08049202 core:RetainedEarningsAccumulatedLosses 2022-12-31 08049202 core:RevaluationReserve 2021-12-31 08049202 2023-01-01 2023-12-31 08049202 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 08049202 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 08049202 bus:Director40 2023-01-01 2023-12-31 08049202 1 2023-01-01 2023-12-31 08049202 2 2023-01-01 2023-12-31 08049202 core:Goodwill 2023-01-01 2023-12-31 08049202 core:LandBuildings 2023-01-01 2023-12-31 08049202 core:PlantMachinery 2023-01-01 2023-12-31 08049202 core:Vehicles 2023-01-01 2023-12-31 08049202 core:RevaluationReserve core:LandBuildings 2023-01-01 2023-12-31 08049202 countries:England 2023-01-01 2023-12-31 08049202 bus:FRS102 2023-01-01 2023-12-31 08049202 bus:FilletedAccounts 2023-01-01 2023-12-31 08049202 2023-12-31 08049202 core:WithinOneYear 2023-12-31 08049202 core:AfterOneYear 2023-12-31 08049202 core:ShareCapital 2023-12-31 08049202 core:OtherReservesSubtotal 2023-12-31 08049202 core:RetainedEarningsAccumulatedLosses 2023-12-31 08049202 core:Goodwill 2023-12-31 08049202 core:LandBuildings 2023-12-31 08049202 core:PlantMachinery 2023-12-31 08049202 core:Vehicles 2023-12-31 08049202 core:RevaluationReserve 2023-12-31 08049202 2022-12-31 08049202 core:Goodwill 2022-12-31 08049202 core:LandBuildings 2022-12-31 08049202 core:PlantMachinery 2022-12-31 08049202 core:Vehicles 2022-12-31 08049202 core:RevaluationReserve 2022-12-31 iso4217:GBP xbrli:pure