8 01/02/2024 31/01/2025 2025-01-31 false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2024-02-01 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 01179406 2024-02-01 2025-01-31 01179406 2025-01-31 01179406 2024-01-31 01179406 2023-02-01 2024-01-31 01179406 2024-01-31 01179406 2023-01-31 01179406 core:PlantMachinery 2024-02-01 2025-01-31 01179406 core:FurnitureFittingsToolsEquipment 2024-02-01 2025-01-31 01179406 core:MotorVehicles 2024-02-01 2025-01-31 01179406 bus:RegisteredOffice 2024-02-01 2025-01-31 01179406 bus:Director1 2024-02-01 2025-01-31 01179406 bus:Director2 2024-02-01 2025-01-31 01179406 bus:CompanySecretary1 2024-02-01 2025-01-31 01179406 core:RetainedEarningsAccumulatedLosses 2023-02-01 2024-01-31 01179406 core:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 01179406 core:WithinOneYear 2025-01-31 01179406 core:WithinOneYear 2024-01-31 01179406 core:AfterOneYear 2024-01-31 01179406 core:ShareCapital 2025-01-31 01179406 core:ShareCapital 2024-01-31 01179406 core:SharePremium 2025-01-31 01179406 core:SharePremium 2024-01-31 01179406 core:OtherReservesSubtotal 2025-01-31 01179406 core:OtherReservesSubtotal 2024-01-31 01179406 core:RetainedEarningsAccumulatedLosses 2025-01-31 01179406 core:RetainedEarningsAccumulatedLosses 2024-01-31 01179406 core:ShareCapital 2023-01-31 01179406 core:SharePremium 2023-01-31 01179406 core:CapitalRedemptionReserve 2023-01-31 01179406 core:RetainedEarningsAccumulatedLosses 2023-01-31 01179406 core:CapitalRedemptionReserve 2024-01-31 01179406 core:PreviouslyStatedAmount core:ShareCapital 2025-01-31 01179406 core:CapitalRedemptionReserve 2025-01-31 01179406 bus:Director1 2024-01-31 01179406 bus:Director1 2025-01-31 01179406 bus:Director2 2024-01-31 01179406 bus:Director2 2025-01-31 01179406 bus:Director1 2024-01-31 01179406 bus:Director2 2024-01-31 01179406 bus:Director1 2023-02-01 2024-01-31 01179406 bus:Director2 2023-02-01 2024-01-31 01179406 bus:SmallEntities 2024-02-01 2025-01-31 01179406 bus:AuditExempt-NoAccountantsReport 2024-02-01 2025-01-31 01179406 bus:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 01179406 bus:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 01179406 bus:AbridgedAccounts 2024-02-01 2025-01-31 01179406 core:NetGoodwill 2024-02-01 2025-01-31 01179406 core:PlantMachinery core:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31
Company registration number: 01179406
BD Marine Ltd
Unaudited filleted abridged financial statements
31 January 2025
BD Marine Ltd
Contents
Directors and other information
Abridged statement of financial position
Statement of changes in equity
Notes to the financial statements
BD Marine Ltd
Directors and other information
Directors Mr Bradley Smith
Mr Andrew Woods Dean
Secretary Mr Bradley Smith
Company number 01179406
Registered office BDM House
Crosshouse Road
Southampton
Hampshire
SO14 5GZ
Business address BDM House
Crosshouse Road
Southampton
Hampshire
SO14 5GZ
BD Marine Ltd
Abridged statement of financial position
31 January 2025
2025 2024
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 21,981 50,451
_______ _______
21,981 50,451
Current assets
Stocks 7,196 7,196
Debtors 116,471 50,794
Cash at bank and in hand 7,239 64,663
_______ _______
130,906 122,653
Creditors: amounts falling due
within one year ( 131,803) ( 110,693)
_______ _______
Net current (liabilities)/assets ( 897) 11,960
_______ _______
Total assets less current liabilities 21,084 62,411
Creditors: amounts falling due
after more than one year - ( 36,006)
Provisions for liabilities ( 3,999) ( 8,841)
_______ _______
Net assets 17,085 17,564
_______ _______
Capital and reserves
Called up share capital 1,176 1,176
Share premium account 14,958 14,958
Other reserves 905 905
Profit and loss account 46 525
_______ _______
Shareholders funds 17,085 17,564
_______ _______
For the year ending 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act 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 and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the abridged statement of comprehensive income has not been delivered.
All of the members have consented to the preparation of the abridged statement of comprehensive income and the abridged statement of financial position for the current year ending 31 January 2025 in accordance with Section 444(2A) of the Companies Act 2006.
These financial statements were approved by the board of directors and authorised for issue on 23 April 2025 , and are signed on behalf of the board by:
Mr Bradley Smith Mr Andrew Woods Dean
Director Director
Company registration number: 01179406
BD Marine Ltd
Statement of changes in equity
Year ended 31 January 2025
Called up share capital Share premium account Capital redemption reserve Profit and loss account Total
£ £ £ £ £
At 1 February 2023 1,176 14,958 905 55,834 72,873
Profit for the year 25,391 25,391
_______ _______ _______ _______ _______
Total comprehensive income for the year - - - 25,391 25,391
Dividends paid and payable ( 80,700) ( 80,700)
_______ _______ _______ _______ _______
Total investments by and distributions to owners - - - ( 80,700) ( 80,700)
_______ _______ _______ _______ _______
At 31 January 2024 and 1 February 2024 1,176 14,958 905 525 17,564
Profit for the year 33,921 33,921
_______ _______ _______ _______ _______
Total comprehensive income for the year - - - 33,921 33,921
Dividends paid and payable ( 34,400) ( 34,400)
_______ _______ _______ _______ _______
Total investments by and distributions to owners - - - ( 34,400) ( 34,400)
_______ _______ _______ _______ _______
At 31 January 2025 1,176 14,958 905 46 17,085
_______ _______ _______ _______ _______
By a Deed dated 23/11/2012 the trader established a Remuneration Trust. There were no transactions during the current pieriod.
BD Marine Ltd
Notes to the financial statements
Year ended 31 January 2025
1. General information
The company is a private company limited by shares, registered in United Kingdom. The address of the registered office is BD Marine Limited, BDM House, Crosshouse Road, Southampton, Hampshire, SO14 5GZ.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill - Over 5 years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery - 15 % reducing balance
Fittings fixtures and equipment - 25 % straight line
Leased Motor Vehicles - 25 % straight line
Leased Assets - Over life of lease
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 8 (2024: 13 ).
5. Intangible assets
£
Cost
At 1 February 2024 and 31 January 2025 10,000
_______
Amortisation
At 1 February 2024 and 31 January 2025 10,000
_______
Carrying amount
At 31 January 2025 -
_______
At 31 January 2024 -
_______
6. Tangible assets
£
Cost
At 1 February 2024 and 31 January 2025 385,314
_______
Depreciation
At 1 February 2024 334,863
Charge for the year 28,470
_______
At 31 January 2025 363,333
_______
Carrying amount
At 31 January 2025 21,981
_______
At 31 January 2024 50,451
_______
7. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2025
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr Bradley Smith ( 500) 25,300 500 25,300
Mr Andrew Woods Dean ( 500) 25,300 500 25,300
_______ _______ _______ _______
( 1,000) 50,600 1,000 50,600
_______ _______ _______ _______
2024
Balance brought forward Advances /(credits) to the directors Amounts repaid Balance o/standing
£ £ £ £
Mr Bradley Smith - ( 500) - ( 500)
Mr Andrew Woods Dean - ( 500) - ( 500)
_______ _______ _______ _______
- ( 1,000) - ( 1,000)
_______ _______ _______ _______