Registered number
09116213
Brunel Integrated Services Ltd
Filleted Accounts
31 March 2025
Brunel Integrated Services Ltd
Registered number: 09116213
Balance Sheet
as at 31 March 2025
Notes 2025 2024
£ £
Fixed assets
Tangible assets 3 8,594 43,945
Current assets
Debtors 4 174,033 147,025
Cash at bank and in hand 213,492 191,900
387,525 338,925
Creditors: amounts falling due within one year 5 (96,200) (62,932)
Net current assets 291,325 275,993
Total assets less current liabilities 299,919 319,938
Creditors: amounts falling due after more than one year 6 - (15,926)
Provisions for liabilities (2,063) (14,815)
Net assets 297,856 289,197
Capital and reserves
Called up share capital 1,000 1,000
Profit and loss account 296,856 288,197
Shareholders' funds 297,856 289,197
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
J Allard
Director
Approved by the board on 25 May 2025
Brunel Integrated Services Ltd
Notes to the Accounts
for the year ended 31 March 2025
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2025 2024
Number Number
Average number of persons employed by the company 9 5
3 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 April 2024 10,373 66,194 76,567
Additions 7,694 - 7,694
Disposals - (66,194) (66,194)
At 31 March 2025 18,067 - 18,067
Depreciation
At 1 April 2024 6,971 25,651 32,622
Charge for the year 2,502 - 2,502
On disposals - (25,651) (25,651)
At 31 March 2025 9,473 - 9,473
Net book value
At 31 March 2025 8,594 - 8,594
At 31 March 2024 3,402 40,543 43,945
4 Debtors 2025 2024
£ £
Trade debtors 118,033 91,025
Other debtors 56,000 56,000
174,033 147,025
5 Creditors: amounts falling due within one year 2025 2024
£ £
Bank loans and overdrafts - 8,012
Trade creditors 180 -
Taxation and social security costs 94,598 52,872
Other creditors 1,422 2,048
96,200 62,932
6 Creditors: amounts falling due after one year 2025 2024
£ £
Bank loans - 15,926
7 Other information
Brunel Integrated Services Ltd is a private company limited by shares and incorporated in England. Its registered office is:
The Old Post Office
2 Church Lane
Coalpit Heath
Bristol
BS36 2SP
Brunel Integrated Services Ltd 09116213 false 2024-04-01 2025-03-31 2025-03-31 VT Final Accounts April 2025 J Allard No description of principal activity 09116213 2023-04-01 2024-03-31 09116213 core:WithinOneYear 2024-03-31 09116213 core:AfterOneYear 2024-03-31 09116213 core:ShareCapital 2024-03-31 09116213 core:RetainedEarningsAccumulatedLosses 2024-03-31 09116213 2024-04-01 2025-03-31 09116213 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 09116213 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 09116213 bus:Director40 2024-04-01 2025-03-31 09116213 1 2024-04-01 2025-03-31 09116213 2 2024-04-01 2025-03-31 09116213 core:PlantMachinery 2024-04-01 2025-03-31 09116213 core:Vehicles 2024-04-01 2025-03-31 09116213 countries:England 2024-04-01 2025-03-31 09116213 bus:FRS102 2024-04-01 2025-03-31 09116213 bus:FilletedAccounts 2024-04-01 2025-03-31 09116213 2025-03-31 09116213 core:WithinOneYear 2025-03-31 09116213 core:AfterOneYear 2025-03-31 09116213 core:ShareCapital 2025-03-31 09116213 core:RetainedEarningsAccumulatedLosses 2025-03-31 09116213 core:PlantMachinery 2025-03-31 09116213 core:Vehicles 2025-03-31 09116213 2024-03-31 09116213 core:PlantMachinery 2024-03-31 09116213 core:Vehicles 2024-03-31 iso4217:GBP xbrli:pure