IRIS Accounts Production v25.1.3.33 03284493 Board of Directors 1.7.23 30.6.24 30.6.24 Medium entities property investment, property development and operation of residential care homes for elderly persons and elderly persons with dementia. true true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Fair value model iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh032844932023-06-30032844932024-06-30032844932023-07-012024-06-30032844932022-06-30032844932022-07-012023-06-30032844932023-06-3003284493ns15:EnglandWales2023-07-012024-06-3003284493ns14:PoundSterling2023-07-012024-06-3003284493ns10:Director12023-07-012024-06-3003284493ns10:PrivateLimitedCompanyLtd2023-07-012024-06-3003284493ns10:MediumEntities2023-07-012024-06-3003284493ns10:Audited2023-07-012024-06-3003284493ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-07-012024-06-3003284493ns10:Medium-sizedCompaniesRegimeForAccounts2023-07-012024-06-3003284493ns10:FullAccounts2023-07-012024-06-3003284493ns10:Director22023-07-012024-06-3003284493ns10:Director32023-07-012024-06-3003284493ns10:Director42023-07-012024-06-3003284493ns10:Director52023-07-012024-06-3003284493ns10:RegisteredOffice2023-07-012024-06-3003284493ns5:CurrentFinancialInstruments2024-06-3003284493ns5:CurrentFinancialInstruments2023-06-3003284493ns5:Non-currentFinancialInstruments2024-06-3003284493ns5:Non-currentFinancialInstruments2023-06-3003284493ns5:ShareCapital2024-06-3003284493ns5:ShareCapital2023-06-3003284493ns5:SharePremium2024-06-3003284493ns5:SharePremium2023-06-3003284493ns5:RevaluationReserve2024-06-3003284493ns5:RevaluationReserve2023-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2024-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2023-06-3003284493ns5:RetainedEarningsAccumulatedLosses2024-06-3003284493ns5:RetainedEarningsAccumulatedLosses2023-06-3003284493ns5:ShareCapital2022-06-3003284493ns5:RetainedEarningsAccumulatedLosses2022-06-3003284493ns5:SharePremium2022-06-3003284493ns5:RetainedEarningsAccumulatedLosses2022-07-012023-06-3003284493ns5:RetainedEarningsAccumulatedLosses2023-07-012024-06-3003284493ns5:RevaluationReserve2022-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2022-06-3003284493ns5:RevaluationReserve2022-07-012023-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2022-07-012023-06-3003284493ns5:RevaluationReserve2023-07-012024-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2023-07-012024-06-300328449352023-07-012024-06-300328449352022-07-012023-06-3003284493ns5:LandBuildingsns5:OwnedOrFreeholdAssets2023-07-012024-06-3003284493ns5:PlantMachinery2023-07-012024-06-3003284493ns5:FurnitureFittings2023-07-012024-06-3003284493ns5:MotorVehicles2023-07-012024-06-3003284493ns5:ComputerEquipment2023-07-012024-06-3003284493ns5:OwnedAssets2023-07-012024-06-3003284493ns5:OwnedAssets2022-07-012023-06-3003284493ns5:LeasedAssets2023-07-012024-06-3003284493ns5:LeasedAssets2022-07-012023-06-300328449322023-07-012024-06-300328449322022-07-012023-06-300328449332023-07-012024-06-300328449332022-07-012023-06-300328449312022-07-012023-06-3003284493ns5:LandBuildings2023-06-3003284493ns5:PlantMachinery2023-06-3003284493ns5:FurnitureFittings2023-06-3003284493ns5:LandBuildings2023-07-012024-06-3003284493ns5:LandBuildings2024-06-3003284493ns5:PlantMachinery2024-06-3003284493ns5:FurnitureFittings2024-06-3003284493ns5:LandBuildings2023-06-3003284493ns5:PlantMachinery2023-06-3003284493ns5:FurnitureFittings2023-06-3003284493ns5:MotorVehicles2023-06-3003284493ns5:ComputerEquipment2023-06-3003284493ns5:MotorVehicles2024-06-3003284493ns5:ComputerEquipment2024-06-3003284493ns5:MotorVehicles2023-06-3003284493ns5:ComputerEquipment2023-06-3003284493ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-06-3003284493ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-07-012024-06-3003284493ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-06-3003284493ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-06-3003284493ns5:CostValuation2023-06-3003284493ns5:Subsidiary12023-07-012024-06-30032844931ns5:Subsidiary12023-07-012024-06-3003284493ns5:Subsidiary12024-06-3003284493ns5:Subsidiary12023-06-3003284493ns5:WithinOneYearns5:CurrentFinancialInstruments2024-06-3003284493ns5:WithinOneYearns5:CurrentFinancialInstruments2023-06-3003284493ns5:CurrentFinancialInstruments2023-07-012024-06-3003284493ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-06-3003284493ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-06-3003284493ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-06-3003284493ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-06-3003284493ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-06-3003284493ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-06-3003284493ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-06-3003284493ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-06-3003284493ns5:HirePurchaseContracts2024-06-3003284493ns5:HirePurchaseContracts2023-06-3003284493ns5:Secured2024-06-3003284493ns5:Secured2023-06-3003284493ns5:AcceleratedTaxDepreciationDeferredTax2024-06-3003284493ns5:AcceleratedTaxDepreciationDeferredTax2023-06-3003284493ns5:DeferredTaxation2023-06-3003284493ns5:DeferredTaxation2024-06-3003284493ns5:RetainedEarningsAccumulatedLosses2023-06-3003284493ns5:SharePremium2023-06-3003284493ns5:RevaluationReserve2023-06-3003284493ns5:FurtherSpecificReserve3ComponentTotalEquity2023-06-3003284493ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2023-07-012024-06-3003284493ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2024-06-3003284493ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2023-06-30
REGISTERED NUMBER: 03284493 (England and Wales)














STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

AUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2024

FOR

BROWNLOW ENTERPRISES LIMITED

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024










Page

Company Information 1

Strategic Report 2

Report of the Directors 5

Report of the Independent Auditors 7

Income Statement 11

Other Comprehensive Income 12

Statement of Financial Position 13

Statement of Changes in Equity 14

Statement of Cash Flows 15

Notes to the Statement of Cash Flows 16

Notes to the Financial Statements 18


BROWNLOW ENTERPRISES LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 JUNE 2024







DIRECTORS: Mr W Heneghan
Mr D M Heneghan
Mr L J Heneghan
Mrs M A Heneghan
Mr D B Heneghan



REGISTERED OFFICE: c/o Michael Filiou Ltd
Salisbury House
81 High Street
Potters Bar
Hertfordshire
EN6 5AS



REGISTERED NUMBER: 03284493 (England and Wales)



SENIOR STATUTORY AUDITOR: Michael Wedge FCA



AUDITORS: BKL Audit LLP
Chartered Accountants
Statutory Auditors
35 Ballards Lane
London
N3 1XW

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2024


The directors present their strategic report for the year ended 30 June 2024.

ACTIVITIES
The principal activity of the company in the period under review was that of property investment, property development and operation of residential care homes for elderly persons and elderly persons with dementia.

The operating activities of the company were conducted from care homes located in London and from investment properties located in London and Manchester.

REVIEW OF BUSINESS
The results for the period and financial position of the company are as shown in the financial statements.

During the year we have continued to consolidate on a strong presence in the social care market having developed a quality service provision across North London. Our passionate, committed staff have played a key role in achieving a high standard of care for our service users. We have invested in improving the quality of our offering by the full refurbishment of our newest care home. Two other homes were also temporarily closed for refurbishment. Our beautifully refurbished care home was reopened after the year end.

FUTURE DEVELOPMENTS
Our strategy in the coming year is to continue to consolidate our existing operations while putting in place plans for growth to increase our presence in the social care market in the London area, whilst developing an effective operational platform which we are confident will support our strategy.

With our high quality provision and with a number of further growth opportunities, we are in a favourable position to support local authorities and service users with a quality and cost effective service provision,

Local authorities continue to demand high quality services at competitive fee rates and we believe that the progress made by the company during the period to establish and maintain an efficient and effective cost base places us in a favourable market provision.

Whilst local authorities are under pressure to reduce public spending, the vulnerability of the people we support together with the strong demographic drivers of our market continues to provide a highly sustainable and growing market for our services.

We continue to invest in our properties to help attract placements and to support the changing needs of our service users and their placing authorities.

We are looking forward with confidence to the coming year.


BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2024

PRINCIPAL RISKS AND UNCERTAINTIES
The company activities are primarily in the heavily regulated social care industry. Supporting vulnerable adults is an inherently risky activity. The company works to identify, mitigate and manage our operational risks. We have identified the following risks as having a significant potential impact on our reputation, operations and financial performance:

- Inconsistencies in the provision of high quality care;
- Compliance with a dynamic regulatory environment;
- Compliance with legislation or duties of care;
- Retaining and managing our people effectively;
- Major changes in government policy or legislation that impact on current market opportunities or our operating
performance;
- Managing our profit margins and banking covenants if movements in operating costs are detrimental relative to
changes in fee rates.
- Maintaining occupancy levels;
- Future funding.

We continue to have a strong focus on the quality of the services that we provide, with our reporting and management structure being complemented by a comprehensive internal quality audit function. All of our services are regulated by the Care Quality Commission with the majority of our current services being rated Good.

We have across the group a well-defined management structure with clear lines of delegation coupled with a culture of open communication with both internal and external stakeholders. Our managers have a clear focus on quality care, selective recruitment and staff development.

Insurance policies are maintained and the adequacy of these are reviewed at regular intervals.

The company has a robust financial control environment. Controls are in place ensuring the production of accurate and timely management information.

With a substantial portfolio of freehold investment properties, an established income stream across a number of sectors, a good reputation with local authority commissioning teams and access to growth capital through existing banking relationships, the company is in a strong position to continue as a leading provider of quality care service in a fragmented, large and growing market.

FINANCIAL KEY PERFORMANCE INDICATORS
The key performance indicators that we monitor are occupancy rates and average weekly fees. The care homes individually achieve our key financial KPIs. Alongside this we continually monitor and reference staff costs as a percentage of turnover, gross and net profit margins to ensure our business is able to continue trading in as healthy manner as possible.


BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2024

OTHER KEY PERFORMANCE INDICATORS
The other primary key performance indicator is our ratings from our regulator, the care Quality Commission (CQC). We continue to work to improve and maintain good ratings.

ON BEHALF OF THE BOARD:





Mr D B Heneghan - Director


16 May 2025

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 30 JUNE 2024


The directors present their report with the financial statements of the company for the year ended 30 June 2024.

DIVIDENDS
The total distribution for the year ended 30 June 2024 was £571,592.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 July 2023 to the date of this report.

Mr W Heneghan
Mr D M Heneghan
Mr L J Heneghan
Mrs M A Heneghan
Mr D B Heneghan

DIRECTORS' RESPONSIBILITIES STATEMENT
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 30 JUNE 2024


AUDITORS
The auditors, BKL Audit LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:



Mr D B Heneghan - Director


16 May 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BROWNLOW ENTERPRISES LIMITED


Opinion
We have audited the financial statements of Brownlow Enterprises Limited (the 'company') for the year ended 30 June 2024 which comprise the Income Statement, Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 June 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual Report.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise
explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BROWNLOW ENTERPRISES LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Directors' Responsibilities Statement set out on page five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BROWNLOW ENTERPRISES LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

- Enquiring of management and those charged with governance around actual and potential litigation and claims;
- Enquiring of management and those charged with governance to identify any instances of non-compliance with laws and regulations;
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
- Reviewing the general ledger in detail for all transactions with related parties;
- Performing walk-through testing to ensure systems and controls are operating as recorded, where appropriate;
- Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulations. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
- Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Report of the Auditors to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Report of the Auditors. However, future events or conditions may cause the company to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BROWNLOW ENTERPRISES LIMITED


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Michael Wedge FCA (Senior Statutory Auditor)
for and on behalf of BKL Audit LLP
Chartered Accountants
Statutory Auditors
35 Ballards Lane
London
N3 1XW

19 May 2025

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

INCOME STATEMENT
FOR THE YEAR ENDED 30 JUNE 2024

2024 2023
Notes £    £    £   

TURNOVER 7,558,393 6,939,022

Cost of sales 4,535,204 4,373,608
GROSS PROFIT 3,023,189 2,565,414

Administrative expenses 1,427,897 1,435,892
1,595,292 1,129,522

Other operating income 4 12,213 20,037
OPERATING PROFIT 6 1,607,505 1,149,559

Income from shares in group undertakings - 1,314,222
Interest receivable and similar income 53,216 88,553
53,216 1,402,775
1,660,721 2,552,334
Gain/loss on revaluation of investment
property

209,326

-
1,870,047 2,552,334

Interest payable and similar expenses 8 487,712 372,765
PROFIT BEFORE TAXATION 1,382,335 2,179,569

Tax on profit 9 245,058 38,901
PROFIT FOR THE FINANCIAL YEAR 1,137,277 2,140,668

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 1,137,277 2,140,668


OTHER COMPREHENSIVE INCOME
Gain on revaluation of freehold property
Income tax relating to other comprehensive
income

-

(149,698

)
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

-

(149,698

)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,137,277

1,990,970

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STATEMENT OF FINANCIAL POSITION
30 JUNE 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 11 33,788,368 33,142,330
Investments 12 8,720 8,720
Investment property 13 1,233,472 1,011,627
35,030,560 34,162,677

CURRENT ASSETS
Debtors 14 762,185 769,843
Cash at bank and in hand 2,057,249 2,963,559
2,819,434 3,733,402
CREDITORS
Amounts falling due within one year 15 1,883,384 1,888,374
NET CURRENT ASSETS 936,050 1,845,028
TOTAL ASSETS LESS CURRENT
LIABILITIES

35,966,610

36,007,705

CREDITORS
Amounts falling due after more than one year 16 (5,899,956 ) (6,551,492 )

PROVISIONS FOR LIABILITIES 20 (2,137,629 ) (2,092,873 )
NET ASSETS 27,929,025 27,363,340

CAPITAL AND RESERVES
Called up share capital 21 1,422,761 1,422,761
Share premium 22 988,124 988,124
Revaluation reserve 22 6,282,197 6,282,197
Fair value reserve 22 633,217 476,222
Retained earnings 22 18,602,726 18,194,036
SHAREHOLDERS' FUNDS 27,929,025 27,363,340

The financial statements were approved by the Board of Directors and authorised for issue on 16 May 2025 and were signed on its behalf by:





Mr D B Heneghan - Director


BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024

Called up
share Retained Share
capital earnings premium
£    £    £   
Balance at 1 July 2022 1,422,761 16,624,275 988,124

Changes in equity
Dividends - (570,907 ) -
Total comprehensive income - 2,140,668 -
Balance at 30 June 2023 1,422,761 18,194,036 988,124

Changes in equity
Dividends - (571,592 ) -
Total comprehensive income - 980,282 -
Balance at 30 June 2024 1,422,761 18,602,726 988,124
Fair
Revaluation value Total
reserve reserve equity
£    £    £   
Balance at 1 July 2022 6,431,895 476,222 25,943,277

Changes in equity
Dividends - - (570,907 )
Total comprehensive income (149,698 ) - 1,990,970
Balance at 30 June 2023 6,282,197 476,222 27,363,340

Changes in equity
Dividends - - (571,592 )
Total comprehensive income - 156,995 1,137,277
Balance at 30 June 2024 6,282,197 633,217 27,929,025

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,571,084 1,362,901
Interest paid (487,712 ) (372,765 )
Tax paid (150,000 ) (360,538 )
Net cash from operating activities 933,372 629,598

Cash flows from investing activities
Purchase of tangible fixed assets (696,215 ) (965,270 )
Improvement of investment property (12,519 ) -
Interest received 48,867 88,553
Dividends received - 1,314,222
Net cash from investing activities (659,867 ) 437,505

Cash flows from financing activities
Loan repayments in period (550,220 ) (551,152 )
Capital element of hire purchase repaid (57,677 ) 35,807
Amount repaid to directors (326 ) (123,593 )
Amounts repaid to group undertakings - (1,287,402 )
Equity dividends paid (571,592 ) (570,907 )
Net cash from financing activities (1,179,815 ) (2,497,247 )

Decrease in cash and cash equivalents (906,310 ) (1,430,144 )
Cash and cash equivalents at beginning of
year

2

2,963,559

4,393,703

Cash and cash equivalents at end of year 2 2,057,249 2,963,559

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024


1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 1,382,335 2,179,569
Depreciation charges 77,589 95,416
Loss on disposal of fixed assets - 19,305
Gain on revaluation of fixed assets (209,326 ) -
Finance costs 487,712 372,765
Finance income (53,216 ) (1,402,775 )
1,685,094 1,264,280
Increase in trade and other debtors (38,296 ) (113,661 )
(Decrease)/increase in trade and other creditors (75,714 ) 212,282
Cash generated from operations 1,571,084 1,362,901

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 30 June 2024
30.6.24 1.7.23
£    £   
Cash and cash equivalents 2,057,249 2,963,559
Year ended 30 June 2023
30.6.23 1.7.22
£    £   
Cash and cash equivalents 2,963,559 4,393,703


BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024


3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.7.23 Cash flow changes At 30.6.24
£    £    £    £   
Net cash
Cash at bank
and in hand 2,963,559 (906,310 ) 2,057,249
2,963,559 (906,310 ) 2,057,249
Debt
Finance leases (65,474 ) 57,677 - (35,212 )
Debts falling due
within 1 year (553,196 ) (76,311 ) - (629,507 )
Debts falling due
after 1 year (6,507,754 ) 626,535 - (5,881,219 )
(7,126,424 ) 607,901 - (6,545,938 )
Total (4,162,865 ) (298,409 ) - (4,488,689 )

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024


1. STATUTORY INFORMATION

Brownlow Enterprises Limited is a private company, limited by shares, registered in England and Wales. The company's registered number is 03284493 and registered office address is c/o Michael Filiou Limited, Salisbury House, 81 High Street, Hertfordshire EN6 5AS.

2. STATEMENT OF COMPLIANCE

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

3. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies.

The financial statements are presented in Sterling (£) which is the functional currency of the company.

Going concern
The accounts have been prepared on a going concern basis. The directors have a reasonable expectation that the company has adequate resources to continue operations for the foreseeable future.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Significant judgements and estimates
In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period or in the period of the revision and future periods where the revision affects both current and future periods.

The estimate and assumptions which had the most significant effect on the amounts recognised in the financial statements are the valuations of freehold and investment property. The valuation of freehold property is in accordance with accounting policy 3 "Revaluation of tangible fixed assets" and the valuation of investment property is in accordance with accounting policy 3 "Investment property". The carrying value of freehold property is set out in Note 11 and the carrying value of investment property is set out in Note 13.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


3. ACCOUNTING POLICIES - continued

Turnover
Turnover represents income from the provision of care services and is measured at the fair value of the consideration received or receivable, excluding discount, rebates and value added tax.

Turnover represents income from the provision of care services and the amounts due in exchange for services rendered and is recognised as earned when, and to the extent that, the company obtains the right to consideration in exchange for their performance. It is derived from the principal activities of the company that are exempt for Value Added Tax purposes.

Revenue reflects the accrual of the right to consideration by reference to the value of the services rendered. Turnover not billed is included in debtors and amounts received on account in excess of the relevant amount of revenue are included in creditors.

Rental income from operating leases is recognised on a straight line basis over the term of the lease.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


3. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - not provided
Equipment - 25% straight line
Fixtures and fittings - 25% straight line
Motor vehicles - 25% on reducing balance
Computer equipment - 25% straight line

Tangible fixed assets are stated at cost or valuation less accumulated depreciation and accumulated impairment losses. Such cost includes costs directly attributable to making the asset capable of operating as intended.

The carrying values of tangible fixed assets are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable.

Revaluation of tangible fixed assets
Freehold properties are held in the accounts under the revaluation model and as such valued at fair value less any subsequent impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date. Fair values are determined from market based evidence normally undertaken by professionally qualified valuers. Revaluation gains and losses are recognised in the statement of comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

Depreciation is not provided on freehold properties given that properties in London generally increase in value and are unlikely to be lower than cost.

Impairment of assets
The company assess at each reporting date whether an asset may be impaired. If any such indication exists the company estimates the recoverable amount of the assets. If it is not possible to estimate the recoverable amount of the individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The recoverable amount of an asset or cash-generating unit is the higher of its fair value less costs to sell and its value in use. If the recoverable amount is less than its carrying amount, the carrying amount of the asset is impaired and it is reduced to its recoverable amount through an impairment in profit and loss unless the asset is carried at a revalued amount where the impairment loss of a revalued asset is a revaluation decrease.

Investments in subsidiaries
Investments in subsidiaries are measured at cost less accumulated impairment.

Investment property
The freehold and long leasehold properties are held for long-term investments. Investment properties are initially recognised at cost which includes purchase cost and any directly attributable expenditure. At the end of each period, the carrying value is adjusted to the fair value at that date. Fair value is determined by consideration of comparable market data such as rental yields, location, condition and nature of the property. The gains and losses are taken to profit and loss at the end of each period.

Deferred tax is recognised in respect of any gains, and the amount included in the profit and loss is net of any deferred tax provision.


BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


3. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Pension costs
The company contributes to individual employees' personal pension plans. Contributions payable are charged to the income statement in the period to which they relate to. The assets of the plan are held separately from those of the company in independently administered funds.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


3. ACCOUNTING POLICIES - continued

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities such as trade and other accounts receivable and payable, loans from banks and other third parties.

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitute a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Financial assets, other than those held at fair value through profit or loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective rate. The impairment loss is recognised in profit or loss.

If there is a decrease in impairment loss arising from the event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Financial assets are derecognised only when the contractual rights to cash flow from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, of if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities, including trade and other payables and bank loans, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised costs, using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


3. ACCOUNTING POLICIES - continued

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received.

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

Government grants
Grants of a revenue nature are recognised in the Statement of Comprehensive Income when there is a reasonable level of certainty that the grant has been earned and, if not yet paid, will be received. This income is recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

4. OTHER OPERATING INCOME
2024 2023
£    £   
Government grants 12,213 19,919
Exchange gains - 118
12,213 20,037

5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 3,573,608 3,440,274
Social security costs 300,295 283,160
Other pension costs 172,211 164,486
4,046,114 3,887,920

The average number of employees during the year was as follows:
2024 2023

Directors 5 5
Accounts and administration staff 4 4
Care home managers 5 5
Care home staff 138 138
152 152

2024 2023
£    £   
Directors' remuneration 190,086 171,342
Directors' pension contributions to money purchase schemes 123,600 116,400

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Depreciation - owned assets 63,774 76,234
Depreciation - assets on hire purchase contracts 13,818 18,204
Foreign exchange differences - (118 )

7. AUDITORS' REMUNERATION
2024 2023
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

24,800

26,136

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank loan interest 483,018 371,819
Interest on taxation 403 194
Interest on Hire Purchase 4,291 752
487,712 372,765

9. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 200,303 83,914
Over-provision of taxation - (69,183 )
Total current tax 200,303 14,731

Deferred tax 44,755 24,170
Tax on profit 245,058 38,901

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


9. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 1,382,335 2,179,569
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 20.495%)

345,584

446,703

Effects of:
Expenses not deductible for tax purposes 11,570 9,908
Income not taxable for tax purposes - (269,350 )
Capital allowances in excess of depreciation (104,520 ) (103,347 )
Adjustments to tax charge in respect of previous periods - (69,183 )
Gain on revaluation of investment property (52,332 ) -
assets


Deferred tax adjustments 44,756 24,170


Total tax charge 245,058 38,901

Tax effects relating to effects of other comprehensive income

There were no tax effects for the year ended 30 June 2024.

2023
Gross Tax Net
£    £    £   
Gain on revaluation of freehold property - (149,698 ) (149,698 )

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


10. DIVIDENDS
2024 2023
£    £   
Ordinary C shares of £1 each
Interim 246,283 258,598
Ordinary D shares of £1 each
Interim 58,309 58,309
Ordinary E shares of £1 each
Interim 75,000 75,000
Ordinary F shares of £1 each
Interim 75,000 75,000
Ordinary G1 shares of £1 each
Interim 39,000 39,000
Ordinary G2 shares of £1 each
Interim 39,000 39,000
Ordinary G3 shares of £1 each
Interim 39,000 26,000
571,592 570,907

11. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property Equipment fittings
£    £    £   
COST OR VALUATION
At 1 July 2023 32,894,602 125,072 688,427
Additions 682,106 1,609 -
At 30 June 2024 33,576,708 126,681 688,427
DEPRECIATION
At 1 July 2023 - 125,072 587,577
Charge for year - 403 35,092
At 30 June 2024 - 125,475 622,669
NET BOOK VALUE
At 30 June 2024 33,576,708 1,206 65,758
At 30 June 2023 32,894,602 - 100,850

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


11. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST OR VALUATION
At 1 July 2023 209,769 31,783 33,949,653
Additions 39,915 - 723,630
At 30 June 2024 249,684 31,783 34,673,283
DEPRECIATION
At 1 July 2023 64,463 30,211 807,323
Charge for year 41,311 786 77,592
At 30 June 2024 105,774 30,997 884,915
NET BOOK VALUE
At 30 June 2024 143,910 786 33,788,368
At 30 June 2023 145,306 1,572 33,142,330

Cost or valuation at 30 June 2024 is represented by:

Fixtures
Freehold and
property Equipment fittings
£    £    £   
Valuation in 2002 374,536 - -
Valuation in 2003 60,000 - -
Valuation in 2006 65,489 - -
Valuation in 2008 (100,000 ) - -
Valuation in 2012 200,000 - -
Valuation in 2019 170,549 - -
Valuation in 2022 7,452,341 - -
Cost 25,353,793 126,681 688,427
33,576,708 126,681 688,427

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


11. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
Valuation in 2002 - - 374,536
Valuation in 2003 - - 60,000
Valuation in 2006 - - 65,489
Valuation in 2008 - - (100,000 )
Valuation in 2012 - - 200,000
Valuation in 2019 - - 170,549
Valuation in 2022 - - 7,452,341
Cost 249,684 31,783 26,450,368
249,684 31,783 34,673,283

Freehold land and buildings are not depreciated. Freehold properties are held at valuation unless acquired in the year, in which case they are initially recognised at cost.

In July 2022, the freehold properties were valued on an open market basis by RICS qualified valuers Avison Young (UK) Limited.

If freehold land and buildings had not been revalued they would have been included at a historical cost of £25,353,793 (2023 - £24,671,687).

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST OR VALUATION
At 1 July 2023 164,045
Additions 39,915
Transfer to ownership (102,958 )
At 30 June 2024 101,002
DEPRECIATION
At 1 July 2023 32,201
Charge for year 13,818
Transfer to ownership (6,435 )
At 30 June 2024 39,584
NET BOOK VALUE
At 30 June 2024 61,418
At 30 June 2023 131,844

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


12. FIXED ASSET INVESTMENTS
Shares in
group
undertaking
£   
COST
At 1 July 2023
and 30 June 2024 8,720
NET BOOK VALUE
At 30 June 2024 8,720
At 30 June 2023 8,720

The company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Dormant subsidiaries
Registered office: C/O Michael Filiou Ltd, Salisbury House, 81 High Street, Potters Bar, Hertfordshire EN6 5AS
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves 8,720 7,720

Brownlow Enterprises Limited holds 100% of the issued share capital in these dormant companies:
20242023
££
Conhen Limited (Registered number 03301128)100 100
Ventry Properties Limited (Registered number 04719836)1,000 1,000
Ventry Care Limited (Registered number 06910825)11
Ventry Care Homes Limited (Registered number 06910788)11
Ventry Residential Care Homes Limited (Registered number 06910824)11
Ventry Domiciliary Care Limited (Registered number 06910813)11
Ventry Residential Care Limited (Registered number 08410906)100100
Ventry Court Management Company Limited (Registered number 08996549. A private
company limited by £1 guarantee)

-


-
Dingle Court (Chorlton) Management Company Limited (Registered number
09355604. A private company limited by £1 guarantee)

-


-
Circa Care Ltd (Registered number 05957400)1,000 -
2,2041,204

All companies are incorporated in England and Wales.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


13. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 July 2023 1,011,627
Additions 12,519
Revaluations 209,326
At 30 June 2024 1,233,472
NET BOOK VALUE
At 30 June 2024 1,233,472
At 30 June 2023 1,011,627

Fair value at 30 June 2024 is represented by:
£   
Valuation in 2001 125,772
Valuation in 2002 45,000
Valuation in 2003 90,000
Valuation in 2008 (30,000 )
Valuation in 2012 75,000
Valuation in 2013 35,000
Valuation in 2016 40,000
Valuation in 2018 204,203
Valuation in 2024 209,326
Cost 439,171
1,233,472

Freehold and long leasehold properties included as investment properties are stated at fair value with changes in fair value being recognised in the income statement. Depreciation is not provided in respect of such properties in accordance to FRS 102 Chapter 16 Investment Property. Residential investment properties have been included at a directors' valuation of £1,233,472 (2023 £1,011,627), having taken professional advice. Fair value is determined by considering comparable market data such as rental yields, location, condition and nature of the property. These residential properties were formally valued on an open market basis by Addison Townsend Estates Agents in November 2018 and March 2019. The historical cost of the investment properties held at valuation is £439,171 (2023 £426,652). The directors are of the opinion that this valuation remains appropriate as at the reporting end date.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 632,124 571,750
Other debtors 11,400 8,200
Corporation tax refundable 75,856 121,810
Accrued income 3,706 16,966
Prepayments 39,099 51,117
762,185 769,843

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 17) 629,507 553,196
Hire purchase contracts (see note 18) 16,475 21,736
Trade creditors 909,236 938,927
Amounts owed to group undertakings 9,763 9,763
Social security and other taxes 73,734 72,584
Other creditors 141,846 171,667
Dividend payable 4,375 22,982
Directors' current accounts 265 591
Accruals and deferred income 98,183 96,928
1,883,384 1,888,374

At the 30 June 2024 pension liability of £10,142 (2023: £9,689) is included in other creditors.

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
£    £   
Bank loans (see note 17) 5,881,219 6,507,754
Hire purchase contracts (see note 18) 18,737 43,738
5,899,956 6,551,492

17. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 629,507 553,196

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


17. LOANS - continued
2024 2023
£    £   
Amounts falling due between one and two years:
Bank loans - 1-2 years 660,963 579,587

Amounts falling due between two and five years:
Bank loans - 2-5 years 2,274,652 1,994,842

Amounts falling due in more than five years:

Repayable by instalments
Bank loans - more than 5 yrs 2,945,604 3,933,325

18. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2024 2023
£    £   
Net obligations repayable:
Within one year 16,475 21,736
Between one and five years 18,737 43,738
35,212 65,474

19. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 6,510,726 7,060,950

The bank loans are secured by first legal mortgages and debenture over the freehold properties of the company in the favour of HSBC Bank plc.

Interest is chargeable on the amounts drawn under the facilities at a rate which tracks the Bank of England base rate.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


20. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 35,827 43,403
FV gain on freehold property 1,940,719 1,940,719
FV gain on investment property 110,179 57,847
FV gain on investment property 50,904 50,904
2,137,629 2,092,873

Deferred
tax
£   
Balance at 1 July 2023 2,092,873
Accelerated capital allowances (7,576 )
FV gain on freehold property
FV gain on investment property 52,332
Balance at 30 June 2024 2,137,629

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
4,770 Ordinary A £1 4,770 9,150
(2023 - 9,150)
500 Ordinary B £1 500 500
100 Ordinary C £1 100 100
50 Ordinary D £1 50 50
50 Ordinary E £1 50 50
50 Ordinary F £1 50 50
100 Ordinary G1 £1 100 100
100 Ordinary G2 £1 100 100
100 Ordinary G3 £1 100 100
1,412,561 Redeemable deferred £1 1,412,561 1,412,561
1,460 Ordinary G4 £1 1,460 -
1,460 Ordinary G5 £1 1,460 -
1,460 Ordinary G6 £1 1,460 -
1,422,761 1,422,761

During the year 4,380 Ordinary A shares were converted into 1,460 Ordinary G4 shares, 1,460 Ordinary G5 shares and 1,460 Ordinary G6 shares.

BROWNLOW ENTERPRISES LIMITED (REGISTERED NUMBER: 03284493)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2024


22. RESERVES
Fair
Retained Share Revaluation value
earnings premium reserve reserve Totals
£    £    £    £    £   

At 1 July 2023 18,194,036 988,124 6,282,197 476,222 25,940,579
Profit for the year 1,137,277 1,137,277
Dividends (571,592 ) (571,592 )
Revaluation (209,326 ) - - 209,326 -
Deferred tax 52,331 - - (52,331 ) -
At 30 June 2024 18,602,726 988,124 6,282,197 633,217 26,506,264

23. RELATED PARTY DISCLOSURES

Entities over which the entity has control, joint control or significant influence
2024 2023
£    £   
Amount due to wholly-owned subsidiaries 2,182 9,763

Other related parties

Loan from directors
At the reporting date, the company owed £265 (2023 - £591) to the directors. The balance is unsecured, interest-free and is repayable on demand.

Transactions with related parties
During the year, the company charged open market rent of £13,000 (2023 - £13,000) to the directors on the overseas property held by the company.

North Road Services Limited
North Road Services Limited is a company incorporated in England and Wales in which the directors have significant influence. At the reporting date, the company owed £32,076 (2023 - £32,076) to North Road Services Limited. The balance is included under other creditors.

24. ULTIMATE CONTROLLING PARTY

The directors consider that there is no ultimate controlling party, as no individual or entity has control over the company.