Bryngwyn Limited 11507879 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is dairy farming Digita Accounts Production Advanced 6.30.9574.0 true 11507879 2023-01-01 2023-12-31 11507879 2023-12-31 11507879 core:RetainedEarningsAccumulatedLosses 2023-12-31 11507879 core:ShareCapital 2023-12-31 11507879 core:CurrentFinancialInstruments 2023-12-31 11507879 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 11507879 core:Non-currentFinancialInstruments 2023-12-31 11507879 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 11507879 core:FurnitureFittingsToolsEquipment 2023-12-31 11507879 core:MotorVehicles 2023-12-31 11507879 core:OtherPropertyPlantEquipment 2023-12-31 11507879 bus:SmallEntities 2023-01-01 2023-12-31 11507879 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 11507879 bus:FilletedAccounts 2023-01-01 2023-12-31 11507879 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 11507879 bus:Director1 2023-01-01 2023-12-31 11507879 bus:Director2 2023-01-01 2023-12-31 11507879 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 11507879 bus:Agent1 2023-01-01 2023-12-31 11507879 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 11507879 core:MotorCars 2023-01-01 2023-12-31 11507879 core:MotorVehicles 2023-01-01 2023-12-31 11507879 core:OfficeEquipment 2023-01-01 2023-12-31 11507879 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 11507879 core:PlantMachinery 2023-01-01 2023-12-31 11507879 countries:EnglandWales 2023-01-01 2023-12-31 11507879 2022-12-31 11507879 core:FurnitureFittingsToolsEquipment 2022-12-31 11507879 core:MotorVehicles 2022-12-31 11507879 core:OtherPropertyPlantEquipment 2022-12-31 11507879 2022-01-01 2022-12-31 11507879 2022-12-31 11507879 core:RetainedEarningsAccumulatedLosses 2022-12-31 11507879 core:ShareCapital 2022-12-31 11507879 core:CurrentFinancialInstruments 2022-12-31 11507879 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 11507879 core:Non-currentFinancialInstruments 2022-12-31 11507879 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 11507879 core:FurnitureFittingsToolsEquipment 2022-12-31 11507879 core:MotorVehicles 2022-12-31 11507879 core:OtherPropertyPlantEquipment 2022-12-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 11507879

Bryngwyn Limited

Unaudited Financial Statements

31 December 2023

image-name

 

Bryngwyn Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Bryngwyn Limited
for the Year Ended 31 December 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Bryngwyn Limited for the year ended 31 December 2023 as set out on pages 2 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Bryngwyn Limited, as a body, in accordance with the terms of our engagement letter dated 27 January 2023. Our work has been undertaken solely to prepare for your approval the accounts of Bryngwyn Limited and state those matters that we have agreed to state to the Board of Directors of Bryngwyn Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Bryngwyn Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Bryngwyn Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and loss of Bryngwyn Limited. You consider that Bryngwyn Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Bryngwyn Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

5 June 2024

 

Bryngwyn Limited

(Registration number: 11507879)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

160,792

98,363

Current assets

 

Stocks

464,534

442,920

Debtors

5

48,165

52,739

Cash at bank and in hand

 

-

67,798

 

512,699

563,457

Creditors: Amounts falling due within one year

6

(405,339)

(256,335)

Net current assets

 

107,360

307,122

Total assets less current liabilities

 

268,152

405,485

Creditors: Amounts falling due after more than one year

6

(64,773)

(23,701)

Provisions for liabilities

(13,243)

(24,591)

Net assets

 

190,136

357,193

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

190,036

357,093

Total equity

 

190,136

357,193

 

Bryngwyn Limited

(Registration number: 11507879)
Balance Sheet as at 31 December 2023 (continued)

For the financial year ending 31 December 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 5 June 2024 and signed on its behalf by:
 

.........................................

J S Furnival

Director

.........................................

M J Jackson

Director

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The principal place of business is:
Bryngwyn
Talley
LLANDEILO
SA19 7DQ

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Government grants

Government grants such as the basic payment scheme are included in the profit and loss account when all the necessary conditions for receipt have been met.

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and equipment

15% reducing balance basis

Office equipment

3 years straight line

Motor vehicles

25% reducing balance basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Trading stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. The cost of livestock represents the purchase cost plus any additional costs of rearing the animal. Net realisable value is based on selling price less anticipated selling costs. Crop stock is valued at fair value less any anticipated costs to sell.

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2022 - 5).

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

4

Tangible assets

Plant and equipment
 £

Motor vehicles
 £

Office equipment
 £

Total
£

Cost or valuation

At 1 January 2023

144,745

700

352

145,797

Additions

98,946

-

-

98,946

Disposals

(27,830)

-

-

(27,830)

At 31 December 2023

215,861

700

352

216,913

Depreciation

At 1 January 2023

47,065

306

63

47,434

Charge for the year

20,054

99

117

20,270

Eliminated on disposal

(11,583)

-

-

(11,583)

At 31 December 2023

55,536

405

180

56,121

Carrying amount

At 31 December 2023

160,325

295

172

160,792

At 31 December 2022

97,680

394

289

98,363

5

Debtors

2023
£

2022
£

Trade debtors

10,874

11,077

Other debtors

37,291

41,662

48,165

52,739

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

6

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

7

122,011

16,201

Trade creditors

 

81,906

58,027

Amounts owed to group undertakings and undertakings in which the company has a participating interest

 

164,384

141,377

Taxation and social security

 

705

1,257

Other creditors

 

36,333

39,473

 

405,339

256,335

Due after one year

 

Loans and borrowings

7

64,773

23,701

7

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank overdrafts

92,696

-

Finance lease liabilities

29,315

16,201

122,011

16,201

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2023
£

2022
£

Bank overdrafts

92,696

-

Finance lease liabilities

29,315

16,201

122,011

16,201

Bank overdrafts are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

 

Bryngwyn Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2023 (continued)

2023
£

2022
£

Non-current loans and borrowings

Finance lease liabilities

64,773

23,701

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

2023
£

2022
£

Finance lease liabilities

64,773

23,701

Finance lease liabilities are secured on the assets to which they relate.