Caseware UK (AP4) 2024.0.164 2024.0.164 2024-08-312024-08-312025-05-082023-09-01Licensed restaurantsfalse2224truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 05154262 2023-09-01 2024-08-31 05154262 2024-08-31 05154262 2022-09-01 2023-08-31 05154262 2023-08-31 05154262 c:Director1 2023-09-01 2024-08-31 05154262 d:Buildings d:LongLeaseholdAssets 2023-09-01 2024-08-31 05154262 d:Buildings d:LongLeaseholdAssets 2024-08-31 05154262 d:Buildings d:LongLeaseholdAssets 2023-08-31 05154262 d:FurnitureFittings 2023-09-01 2024-08-31 05154262 d:FurnitureFittings 2024-08-31 05154262 d:FurnitureFittings 2023-08-31 05154262 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 05154262 d:OtherPropertyPlantEquipment 2023-09-01 2024-08-31 05154262 d:OtherPropertyPlantEquipment 2024-08-31 05154262 d:OtherPropertyPlantEquipment 2023-08-31 05154262 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 05154262 d:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 05154262 d:CurrentFinancialInstruments 2024-08-31 05154262 d:CurrentFinancialInstruments 2023-08-31 05154262 d:Non-currentFinancialInstruments 2024-08-31 05154262 d:Non-currentFinancialInstruments 2023-08-31 05154262 d:CurrentFinancialInstruments d:WithinOneYear 2024-08-31 05154262 d:CurrentFinancialInstruments d:WithinOneYear 2023-08-31 05154262 d:Non-currentFinancialInstruments d:AfterOneYear 2024-08-31 05154262 d:Non-currentFinancialInstruments d:AfterOneYear 2023-08-31 05154262 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-08-31 05154262 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-08-31 05154262 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-08-31 05154262 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-08-31 05154262 d:ShareCapital 2024-08-31 05154262 d:ShareCapital 2023-08-31 05154262 d:SharePremium 2024-08-31 05154262 d:SharePremium 2023-08-31 05154262 d:RetainedEarningsAccumulatedLosses 2024-08-31 05154262 d:RetainedEarningsAccumulatedLosses 2023-08-31 05154262 c:OrdinaryShareClass1 2023-09-01 2024-08-31 05154262 c:OrdinaryShareClass1 2024-08-31 05154262 c:OrdinaryShareClass1 2023-08-31 05154262 c:FRS102 2023-09-01 2024-08-31 05154262 c:AuditExempt-NoAccountantsReport 2023-09-01 2024-08-31 05154262 c:FullAccounts 2023-09-01 2024-08-31 05154262 c:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 05154262 d:WithinOneYear 2024-08-31 05154262 d:WithinOneYear 2023-08-31 05154262 d:BetweenOneFiveYears 2024-08-31 05154262 d:BetweenOneFiveYears 2023-08-31 05154262 d:MoreThanFiveYears 2024-08-31 05154262 d:MoreThanFiveYears 2023-08-31 05154262 2 2023-09-01 2024-08-31 05154262 e:PoundSterling 2023-09-01 2024-08-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 05154262


BELLAMY'S OF BRUTON PLACE LIMITED









PAGES FOR FILING WITH REGISTRAR

FOR THE YEAR ENDED 31 AUGUST 2024

 
BELLAMY'S OF BRUTON PLACE LIMITED
REGISTERED NUMBER: 05154262

BALANCE SHEET
AS AT 31 AUGUST 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 5 
116,474
109,848

  
116,474
109,848

Current assets
  

Stocks
  
52,504
51,648

Debtors
 6 
83,276
91,726

Cash at bank and in hand
 7 
3,062
2,669

  
138,842
146,043

Creditors: amounts falling due within one year
 8 
(487,934)
(364,568)

Net current liabilities
  
 
 
(349,092)
 
 
(218,525)

Total assets less current liabilities
  
(232,618)
(108,677)

Creditors: amounts falling due after more than one year
 9 
(10,000)
(20,000)

  

Net liabilities
  
(242,618)
(128,677)


Capital and reserves
  

Called up share capital 
 11 
211,820
211,820

Share premium account
  
242,279
242,279

Profit and loss account
  
(696,717)
(582,776)

  
(242,618)
(128,677)


Page 1

 
BELLAMY'S OF BRUTON PLACE LIMITED
REGISTERED NUMBER: 05154262
    
BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2024

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
Mr A T West
Director

Date: 8 May 2025

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

1.


General information

Bellamy's of Bruton Place Limited is a private company limited by share capital, incorporated in England and Wales, registration number 05154262. The address of the registered office is 18-18a Bruton Place, London, W1J 6LY.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 following principal accounting policies have been applied:

 
2.2

Going concern

The company continues to meet its day to day working capital requirements from loans provided by
the directors and shareholders. The company is therefore dependent on the support of these loan
facilities in order to continue as a going concern.
Accordingly, the directors are satisfied it is appropriate to prepare these accounts on a going concern basis and are satisfied that they can continue to finance the operations of the business in this manner and enable the company to achieve profitability.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

L/Term Leasehold Property
-
over the period of the lease
Fixtures & fittings
-
10%
Other fixed assets
-
10%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.6

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 4

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.10

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Company keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

 
2.11

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.12

Pensions

Defined contribution pension plan

The Company contributes to a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.13

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.14

Interest income

Interest income is recognised in the Statement of income and retained earnings using the effective interest method.

Page 5

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

3.


Employees

The average monthly number of employees, including directors, during the year was 22 (2023 - 24).


4.


Taxation



Factors that may affect future tax charges

There were no factors that affected the tax charge for the year which has been calculated on the profits on ordinary activities before tax at the standard rate of corporation tax in the UK of  19% (2023 - 19%).



Factors that may affect future tax charges

There are unrelieved taxable losses of approximately £862,315 (2021 - £1,182,695) which are available for relief against future trading taxable profits. This gives rise to a deferred tax asset of £224,712 (2021 - £163,840)
The deferred tax asset has not been recognised in respect of tax adjusted losses that have arisen but not reversed at the end of the year. The asset will only be recognised once future profitability is achieved. The timing of profitability is uncertain and, as such, no asset has been recognised in respect of these losses.

Page 6

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

5.


Tangible fixed assets





Long term leasehold property
Fixtures & fittings
Other fixed assets
Total

£
£
£
£



Cost or valuation


At 1 September 2023
915,248
131,503
314,571
1,361,322


Additions
-
-
24,153
24,153



At 31 August 2024

915,248
131,503
338,724
1,385,475



Depreciation


At 1 September 2023
858,079
131,503
261,893
1,251,475


Charge for the year on owned assets
5,603
-
11,923
17,526



At 31 August 2024

863,682
131,503
273,816
1,269,001



Net book value



At 31 August 2024
51,566
-
64,908
116,474



At 31 August 2023
57,169
-
52,679
109,848

Page 7

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

6.


Debtors


2024
2023
£
£

Due after more than one year

Other debtors
29,504
29,504

29,504
29,504

Due within one year

Other debtors
37,543
43,621

Prepayments and accrued income
16,229
18,601

83,276
91,726



7.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
3,062
2,669

Less: bank overdrafts
(35,723)
(18,605)

(32,661)
(15,936)


A director, G P B Rankin, has provided a personal guarantee on the bank overdraft facility.

Page 8

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

8.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank overdrafts
35,723
18,605

Bank loans
10,000
10,000

Trade creditors
155,000
138,200

Other taxation and social security
37,784
37,270

Other creditors
171,893
137,026

Accruals and deferred income
77,534
23,467

487,934
364,568


During 2021, the company launched a voucher scheme, pursuant to which vouchers can be exchanged for goods and services provided by the company. There were 351 people who bought vouchers. The vouchers have no expiry date.  While they could all be redeemed within the next twelve months, there is no certainty that they will be.


9.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
10,000
20,000

10,000
20,000




Page 9

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

10.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
10,000
10,000


10,000
10,000

Amounts falling due 1-2 years

Bank loans
10,000
10,000


10,000
10,000

Amounts falling due 2-5 years

Bank loans
-
10,000


-
10,000


20,000
30,000



11.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



2,118,203 (2023 - 2,118,203) Ordinary shares of £0.10 each
211,820
211,820


Page 10

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

12.


Share-based payments

The company established share-option schemes in 2018 for the benefit of certain directors and
employees. The total number of options granted was 750,000, all of which were outstanding at the year
end. 500,000 of these are granted to a director.
The options can be exercised at any time before the tenth anniversary of the date of the grant. Varying
conditions apply in the event that an individual ceases to be employed before that date.
There are no performance conditions attached to the options and the exercise price is £0.50 per share which was the estimated value of the company's shares at the time of grant.
The prior year shows a weighted average exercise for a scheme that expired in the current year and was replaced by the scheme detailed above. 

Weighted average exercise price (pence)
2024
Weighted average exercise price
(pence)
2023

Outstanding at the beginning of the year

37,500,000

37,500,000
 
Outstanding at the end of the year
37,500,000

37,500,000
 




 
-
 
-


13.


Pension commitments

The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £16,427 (2023: £12,144). Contributions totaling £6,591 were payable (2023: £1,395) to the fund at the balance sheet and are included in creditors.



Page 11

 
BELLAMY'S OF BRUTON PLACE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

14.


Commitments under operating leases

At 31 August 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
250,000
250,000

Later than 1 year and not later than 5 years
1,000,000
1,000,000

Later than 5 years
520,833
770,833

1,770,833
2,020,833

 
Page 12