Company registration number 08143220 (England and Wales)
BRODY FORBES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 SEPTEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BRODY FORBES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
BRODY FORBES LIMITED
BALANCE SHEET
AS AT 29 SEPTEMBER 2024
29 September 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
184,466
194,450
Current assets
Stocks
2,898
2,268
Debtors
5
914,670
1,341,815
Cash at bank and in hand
1,259,339
751,864
2,176,907
2,095,947
Creditors: amounts falling due within one year
6
(662,244)
(691,001)
Net current assets
1,514,663
1,404,946
Total assets less current liabilities
1,699,129
1,599,396
Provisions for liabilities
7
(32,392)
(33,807)
Net assets
1,666,737
1,565,589
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,666,637
1,565,489
Total equity
1,666,737
1,565,589

For the financial year ended 29 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 31 March 2025 and are signed on its behalf by:
Mr K R Milton
Mr J  McPherson
Director
Director
Company registration number 08143220 (England and Wales)
BRODY FORBES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 2 -
1
Accounting policies
Company information

Brody Forbes Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bowman House, Beechwood Way, Langage Science Park, Plympton, Plymouth, Devon, PL7 5HH.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for services provided in the normal course of business, and is shown net of VAT. Work completed but not invoiced at the year end is included in debtors and turnover.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
Straight line over the term of the lease
Plant and machinery
Straight line over 4 years
Fixtures, fittings & equipment
Straight line over 5 years
Computer equipment
Straight line over 3 years
Motor vehicles
Straight line over 5 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

1.5
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

BRODY FORBES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 3 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised.

1.6
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.7
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.8
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.9
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.10
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
28
27
BRODY FORBES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 4 -
3
Intangible fixed assets
Goodwill
£
Cost
At 30 September 2023 and 29 September 2024
26,000
Amortisation and impairment
At 30 September 2023 and 29 September 2024
26,000
Carrying amount
At 29 September 2024
-
0
At 29 September 2023
-
0
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 30 September 2023
9,425
470,471
479,896
Additions
-
0
48,570
48,570
Disposals
-
0
(117,348)
(117,348)
At 29 September 2024
9,425
401,693
411,118
Depreciation and impairment
At 30 September 2023
6,601
278,845
285,446
Depreciation charged in the year
943
50,711
51,654
Eliminated in respect of disposals
-
0
(110,448)
(110,448)
At 29 September 2024
7,544
219,108
226,652
Carrying amount
At 29 September 2024
1,881
182,585
184,466
At 29 September 2023
2,824
191,626
194,450
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
355,892
773,887
Other debtors
558,778
567,928
914,670
1,341,815
BRODY FORBES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 5 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
88,772
189,559
Taxation and social security
515,823
426,182
Other creditors
57,649
75,260
662,244
691,001
7
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
32,392
33,807
2024
Movements in the year:
£
Liability at 30 September 2023
33,807
Credit to profit or loss
(1,415)
Liability at 29 September 2024
32,392
8
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Two directors
2.25
1,098
56,369
421
(55,841)
2,047
1,098
56,369
421
(55,841)
2,047

The advances are unsecured and repayable on demand.

BRODY FORBES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 SEPTEMBER 2024
- 6 -
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Within one year
110,672
110,672
Between two and five years
118,538
229,210
229,210
339,882
2024-09-292023-09-30falsefalsefalse03 April 2025CCH SoftwareCCH Accounts Production 2024.310No description of principal activityMr K R MiltonMr J McPherson081432202023-09-302024-09-29081432202024-09-29081432202023-09-2908143220core:LandBuildings2024-09-2908143220core:OtherPropertyPlantEquipment2024-09-2908143220core:LandBuildings2023-09-2908143220core:OtherPropertyPlantEquipment2023-09-2908143220core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-2908143220core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-2908143220core:CurrentFinancialInstruments2024-09-2908143220core:CurrentFinancialInstruments2023-09-2908143220core:ShareCapital2024-09-2908143220core:ShareCapital2023-09-2908143220core:RetainedEarningsAccumulatedLosses2024-09-2908143220core:RetainedEarningsAccumulatedLosses2023-09-2908143220bus:Director12023-09-302024-09-2908143220bus:Director22023-09-302024-09-2908143220core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-09-302024-09-2908143220core:PlantMachinery2023-09-302024-09-2908143220core:FurnitureFittings2023-09-302024-09-2908143220core:ComputerEquipment2023-09-302024-09-2908143220core:MotorVehicles2023-09-302024-09-29081432202022-09-302023-09-2908143220core:NetGoodwill2023-09-2908143220core:NetGoodwill2024-09-2908143220core:NetGoodwill2023-09-2908143220core:LandBuildings2023-09-2908143220core:OtherPropertyPlantEquipment2023-09-29081432202023-09-2908143220core:LandBuildings2023-09-302024-09-2908143220core:OtherPropertyPlantEquipment2023-09-302024-09-2908143220core:WithinOneYear2024-09-2908143220core:WithinOneYear2023-09-2908143220core:BetweenTwoFiveYears2024-09-2908143220core:BetweenTwoFiveYears2023-09-2908143220bus:PrivateLimitedCompanyLtd2023-09-302024-09-2908143220bus:FRS1022023-09-302024-09-2908143220bus:AuditExemptWithAccountantsReport2023-09-302024-09-2908143220bus:SmallCompaniesRegimeForAccounts2023-09-302024-09-2908143220bus:FullAccounts2023-09-302024-09-29xbrli:purexbrli:sharesiso4217:GBP