Registered number
07162752
Broughton Park Pharmacy Limited
Unaudited Filleted Accounts
29 February 2024
Broughton Park Pharmacy Limited
Registered number: 07162752
Balance Sheet
as at 29 February 2024
Notes 2024 2023
£ £
Fixed assets
Intangible assets 3 262,500 295,250
Tangible assets 4 43,422 54,277
305,922 349,527
Current assets
Stocks 119,092 70,365
Debtors 5 237,213 203,474
Cash at bank and in hand 345,428 340,020
701,733 613,859
Creditors: amounts falling due within one year 6 (303,836) (249,870)
Net current assets 397,897 363,989
Net assets 703,819 713,516
Capital and reserves
Called up share capital 4 4
Profit and loss account 703,815 713,512
Shareholders' funds 703,819 713,516
The directors are 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 directors acknowledge their 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.
JM Richman
Director
Approved by the board on 30 September 2024
Broughton Park Pharmacy Limited
Notes to the Accounts
for the year ended 29 February 2024
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:
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 recog
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 13 13
3 Intangible fixed assets £
Goodwill & Lease premium
Cost
At 1 March 2023 685,000
At 29 February 2024 685,000
Amortisation
At 1 March 2023 389,750
Provided during the year 32,750
At 29 February 2024 422,500
Net book value
At 29 February 2024 262,500
At 28 February 2023 295,250
Goodwill is being written off in equal annual instalments over its estimated economic life of 20 years.
The lease premium is being written off over the period of the lease of 25 years.
4 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 March 2023 102,552 55,623 158,175
At 29 February 2024 102,552 55,623 158,175
Depreciation
At 1 March 2023 86,562 17,336 103,898
Charge for the year 3,198 7,657 10,855
At 29 February 2024 89,760 24,993 114,753
Net book value
At 29 February 2024 12,792 30,630 43,422
At 28 February 2023 15,990 38,287 54,277
5 Debtors 2024 2023
£ £
Trade debtors 184,047 162,258
Other debtors 53,166 41,216
237,213 203,474
Other Debtors include £30,920 (2023: £21,815) in respect of amounts owed from the directors. The loan is unsecured and interest free. The loan was repaid after the year end.
6 Creditors: amounts falling due within one year 2024 2023
£ £
Trade creditors 261,576 217,615
Corporation tax 42,260 32,255
303,836 249,870
7 Other financial commitments 2024 2023
£ £
Total future minimum payments under non-cancellable operating leases 712,800 752,400
8 Loans to directors
Description and conditions B/fwd Paid Repaid C/fwd
£ £ £ £
JM Richman
& MZ Fletcher 21,815 9,105 - 30,920
21,815 9,105 - 30,920
9 Controlling party
The company is controlled by the directors by virtue of their control of 100% of the issued share capital of the company.
10 Other information
Broughton Park Pharmacy Limited is a private company limited by shares and incorporated in England. Its registered office is:
Unit 3 Newbury Place Pharmacy
55 Rigby Street
Salford M7 4NX
Broughton Park Pharmacy Limited 07162752 false 2023-03-01 2024-02-29 2024-02-29 VT Final Accounts July 2024 JM Richman No description of principal activity 07162752 2022-03-01 2023-02-28 07162752 core:WithinOneYear 2023-02-28 07162752 core:ShareCapital 2023-02-28 07162752 core:RetainedEarningsAccumulatedLosses 2023-02-28 07162752 core:AllPeriods 2023-02-28 07162752 2023-03-01 2024-02-29 07162752 bus:PrivateLimitedCompanyLtd 2023-03-01 2024-02-29 07162752 bus:AuditExemptWithAccountantsReport 2023-03-01 2024-02-29 07162752 bus:Director40 2023-03-01 2024-02-29 07162752 1 2023-03-01 2024-02-29 07162752 2 2023-03-01 2024-02-29 07162752 core:Goodwill 2023-03-01 2024-02-29 07162752 core:PlantMachinery 2023-03-01 2024-02-29 07162752 core:Vehicles 2023-03-01 2024-02-29 07162752 bus:Director1 2023-03-01 2024-02-29 07162752 bus:Director1 1 2023-03-01 2024-02-29 07162752 countries:England 2023-03-01 2024-02-29 07162752 bus:FRS102 2023-03-01 2024-02-29 07162752 bus:FilletedAccounts 2023-03-01 2024-02-29 07162752 2024-02-29 07162752 core:WithinOneYear 2024-02-29 07162752 core:ShareCapital 2024-02-29 07162752 core:RetainedEarningsAccumulatedLosses 2024-02-29 07162752 core:Goodwill 2024-02-29 07162752 core:PlantMachinery 2024-02-29 07162752 core:Vehicles 2024-02-29 07162752 core:AllPeriods 2024-02-29 07162752 bus:Director1 1 2024-02-29 07162752 2023-02-28 07162752 core:Goodwill 2023-02-28 07162752 core:PlantMachinery 2023-02-28 07162752 core:Vehicles 2023-02-28 07162752 bus:Director1 1 2023-02-28 iso4217:GBP xbrli:pure