Registered number
08049202
Brit Manufacturing Solutions Ltd
Filleted Accounts
31 December 2024
Brit Manufacturing Solutions Ltd
Registered number: 08049202
Balance Sheet
as at 31 December 2024
Notes 2024 2023
£ £
Fixed assets
Intangible assets 3 130,899 146,434
Tangible assets 4 601,391 677,266
Investments 5 1,051,711 1,051,711
1,784,001 1,875,411
Current assets
Stocks 687,062 469,583
Debtors 6 341,298 289,581
Cash at bank and in hand 2,194 1,200
1,030,554 760,364
Creditors: amounts falling due within one year 7 (1,042,487) (807,500)
Net current liabilities (11,933) (47,136)
Total assets less current liabilities 1,772,068 1,828,275
Creditors: amounts falling due after more than one year 8 (645,199) (750,746)
Provisions for liabilities (37,086) (69,219)
Net assets 1,089,783 1,008,310
Capital and reserves
Called up share capital 100 100
Profit and loss account 1,089,683 1,008,210
Shareholder's funds 1,089,783 1,008,310
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The member has not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his 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.
Mr James Buckholt
Director
Approved by the board on 23 April 2025
Brit Manufacturing Solutions Ltd
Notes to the Accounts
for the year ended 31 December 2024
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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
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:
Leasehold land and buildings 10 years
Plant and Machinery 20% Reducing balance
Motor vehicles 20% Reducing balance
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
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.
Revalution of tangible fixed assets
Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsquent accumulated 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 balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.
Revaluation gains and losses are recognised in other 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.
Research and development
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on the research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsquently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditiure is treated as if it were all incurred in the research phase only.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 20 18
3 Intangible fixed assets Computer software Leasehold improvements Total
Goodwill: £ £ £
Cost
At 1 January 2024 67,309 161,328 228,637
Additions 6,021 - 6,021
Disposals - - -
At 31 December 2024 73,330 161,328 234,658
Amortisation
At 1 January 2024 (56,580) (25,623) (82,203)
Provided during the year (5,423) (16,133) (21,556)
On disposals - - -
At 31 December 2024 (62,003) (41,756) (103,759)
Net book value
At 31 December 2024 11,327 119,572 130,899
At 31 December 2023 10,729 135,705 146,434
Computer software is being written off in equal annual instalments over it's estimated economic life of 3 years. Leasehold improvements is being written off in equal annual instalments over its estimated economic life of 10 years.
4 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 January 2024 253,090 600,588 61,995 915,673
Additions - 9,350 - 9,350
At 31 December 2024 253,090 609,938 61,995 925,023
Depreciation
At 1 January 2024 - 183,889 54,518 238,407
Charge for the year - 83,730 1,495 85,225
At 31 December 2024 - 267,619 56,013 323,632
Net book value
At 31 December 2024 253,090 342,319 5,982 601,391
At 31 December 2023 253,090 416,699 7,477 677,266
5 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 January 2024 1,051,711
At 31 December 2024 1,051,711
6 Debtors 2024 2023
£ £
Trade debtors 105,239 99,905
Prepayments and accrued income 227,608 183,323
Other debtors 8,451 6,353
341,298 289,581
7 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 127,223 84,732
Obligations under finance lease and hire purchase contracts 42,007 42,007
Trade creditors 118,678 99,308
Amounts owed to group undertakings and undertakings in which the company has a participating interest 98,666 106,400
Taxation and social security costs 32,755 42,540
Accruals and deferred income 84,489 30,064
Directors loan account 371,461 379,630
Other creditors 167,208 22,819
1,042,487 807,500
8 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 620,785 674,248
Obligations under finance lease and hire purchase contracts 24,414 76,498
645,199 750,746
9 Revaluation reserve 2024 2023
£ £
At 1 January 2024 - 766,298
Loss on revaluation of land and buildings - (766,298)
At 31 December 2024 - -
10 Other information
Brit Manufacturing Solutions Ltd is a private company limited by shares and incorporated in England. Its registered office is:
Barton Hill Way
Torquay
Devon
TQ2 8JG
11 Transactions with directors
At the previous year end the director was owed £371,461. At the year end date this has decreased by £8,169 from to £379,630. The loan is interest free and there is no set terms of repayment.
Brit Manufacturing Solutions Ltd 08049202 false 2024-01-01 2024-12-31 2024-12-31 VT Final Accounts July 2024 Mr James Buckholt No description of principal activity 08049202 2023-01-01 2023-12-31 08049202 core:RevaluationReserve core:LandBuildings 2023-01-01 2023-12-31 08049202 core:WithinOneYear 2023-12-31 08049202 core:AfterOneYear 2023-12-31 08049202 core:ShareCapital 2023-12-31 08049202 core:RetainedEarningsAccumulatedLosses 2023-12-31 08049202 core:RevaluationReserve 2022-12-31 08049202 2024-01-01 2024-12-31 08049202 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 08049202 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 08049202 bus:Director40 2024-01-01 2024-12-31 08049202 1 2024-01-01 2024-12-31 08049202 2 2024-01-01 2024-12-31 08049202 core:Goodwill 2024-01-01 2024-12-31 08049202 core:LandBuildings 2024-01-01 2024-12-31 08049202 core:PlantMachinery 2024-01-01 2024-12-31 08049202 core:Vehicles 2024-01-01 2024-12-31 08049202 core:RevaluationReserve core:LandBuildings 2024-01-01 2024-12-31 08049202 countries:England 2024-01-01 2024-12-31 08049202 bus:FRS102 2024-01-01 2024-12-31 08049202 bus:FilletedAccounts 2024-01-01 2024-12-31 08049202 2024-12-31 08049202 core:WithinOneYear 2024-12-31 08049202 core:AfterOneYear 2024-12-31 08049202 core:ShareCapital 2024-12-31 08049202 core:RetainedEarningsAccumulatedLosses 2024-12-31 08049202 core:Goodwill 2024-12-31 08049202 core:LandBuildings 2024-12-31 08049202 core:PlantMachinery 2024-12-31 08049202 core:Vehicles 2024-12-31 08049202 core:RevaluationReserve 2024-12-31 08049202 2023-12-31 08049202 core:Goodwill 2023-12-31 08049202 core:LandBuildings 2023-12-31 08049202 core:PlantMachinery 2023-12-31 08049202 core:Vehicles 2023-12-31 08049202 core:RevaluationReserve 2023-12-31 iso4217:GBP xbrli:pure