Brystewood Architectural Joinery Limited 03174533 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is Manufacture of timber door sets and joinery Digita Accounts Production Advanced 6.30.9574.0 true true 03174533 2023-07-01 2024-06-30 03174533 2024-06-30 03174533 bus:OrdinaryShareClass1 2024-06-30 03174533 core:CurrentFinancialInstruments 2024-06-30 03174533 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 03174533 core:Non-currentFinancialInstruments 2024-06-30 03174533 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 03174533 core:BetweenTwoFiveYears 2024-06-30 03174533 core:FurnitureFittingsToolsEquipment 2024-06-30 03174533 core:MotorVehicles 2024-06-30 03174533 bus:SmallEntities 2023-07-01 2024-06-30 03174533 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 03174533 bus:FullAccounts 2023-07-01 2024-06-30 03174533 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 03174533 bus:RegisteredOffice 2023-07-01 2024-06-30 03174533 bus:CompanySecretaryDirector1 2023-07-01 2024-06-30 03174533 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 03174533 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 03174533 core:FurnitureFittings 2023-07-01 2024-06-30 03174533 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 03174533 core:MotorVehicles 2023-07-01 2024-06-30 03174533 core:PlantMachinery 2023-07-01 2024-06-30 03174533 core:Vehicles 2023-07-01 2024-06-30 03174533 countries:England 2023-07-01 2024-06-30 03174533 2023-06-30 03174533 core:FurnitureFittingsToolsEquipment 2023-06-30 03174533 core:MotorVehicles 2023-06-30 03174533 2022-07-01 2023-06-30 03174533 2023-06-30 03174533 bus:OrdinaryShareClass1 2023-06-30 03174533 core:CurrentFinancialInstruments 2023-06-30 03174533 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 03174533 core:Non-currentFinancialInstruments 2023-06-30 03174533 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 03174533 core:BetweenTwoFiveYears 2023-06-30 03174533 core:FurnitureFittingsToolsEquipment 2023-06-30 03174533 core:MotorVehicles 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03174533

Brystewood Architectural Joinery Limited

Financial Statements

for the Year Ended 30 June 2024
 

 

Brystewood Architectural Joinery Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Brystewood Architectural Joinery Limited

(Registration number: 03174533)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

92,933

102,446

Current assets

 

Stocks

6

140,200

201,606

Debtors

7

385,395

616,374

Cash at bank and in hand

 

155,476

143,632

 

681,071

961,612

Creditors: Amounts falling due within one year

8

(376,631)

(664,919)

Net current assets

 

304,440

296,693

Total assets less current liabilities

 

397,373

399,139

Creditors: Amounts falling due after more than one year

8

(5,264)

(36,843)

Provisions for liabilities

(22,000)

(22,000)

Net assets

 

370,109

340,296

Capital and reserves

 

Called up share capital

9

1,000

1,000

Retained earnings

369,109

339,296

Shareholders' funds

 

370,109

340,296

For the financial year ending 30 June 2024 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.

Approved and authorised by the Board on 30 September 2024 and signed on its behalf by:
 

 

Brystewood Architectural Joinery Limited

(Registration number: 03174533)
Balance Sheet as at 30 June 2024

Mr Bryan Ernest Ketton
Company secretary and director

   
     
 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

1

General information

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

The address of its registered office is:
Brackner Lane
Bilsthorpe
Nottingham
NG22 8TU
England

These financial statements were authorised for issue by the Board on 30 September 2024.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

Tax

The tax expense for the period comprises current 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.

 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

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, fixtures and equipment

15% reducing balance

Furniture and fittings

25% reducing balance

Motor vehicles

25% reducing balance

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 merchandise sold 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.

 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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.

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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 23 (2023 - 24).

4

Profit before tax

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

17,883

21,108

 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

5

Tangible assets

Plant, fixtures and equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2023

621,154

40,365

661,519

Additions

8,370

-

8,370

At 30 June 2024

629,524

40,365

669,889

Depreciation

At 1 July 2023

531,173

27,900

559,073

Charge for the year

14,766

3,117

17,883

At 30 June 2024

545,939

31,017

576,956

Carrying amount

At 30 June 2024

83,585

9,348

92,933

At 30 June 2023

89,981

12,465

102,446

6

Stocks

2024
£

2023
£

Other inventories

140,200

201,606

7

Debtors

Current

2024
£

2023
£

Trade debtors

385,395

616,374

 

385,395

616,374

 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

114,233

260,640

Trade creditors

 

179,256

311,267

Taxation and social security

 

78,518

87,630

Accruals and deferred income

 

3,620

4,378

Other creditors

 

1,004

1,004

 

376,631

664,919

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

5,264

36,843

9

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

1,000

1,000

1,000

1,000

       
 

Brystewood Architectural Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

5,264

36,843

Current loans and borrowings

2024
£

2023
£

Bank borrowings

31,578

31,578

Other borrowings

82,655

229,062

114,233

260,640

11

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2024
£

2023
£

Later than one year and not later than five years

14,451

9,448

The amount of non-cancellable operating lease payments recognised as an expense during the year was £14,451 (2023 - £9,448).

12

Financial commitments, guarantees and contingencies

Rent Commitments

The total amount of financial commitments not included in the balance sheet is £33,460 (2023 - £31,752). in the connection with a lease on the property.