Bowbridge Stroud Limited 09572325 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 09572325 2024-06-01 2025-05-31 09572325 2025-05-31 09572325 bus:Director1 1 2025-05-31 09572325 bus:Director4 1 2025-05-31 09572325 bus:Director5 1 2025-05-31 09572325 core:AcceleratedTaxDepreciationDeferredTax 2025-05-31 09572325 core:OtherDeferredTax 2025-05-31 09572325 core:CapitalRedemptionReserve 2025-05-31 09572325 core:RetainedEarningsAccumulatedLosses 2025-05-31 09572325 core:CurrentFinancialInstruments 2025-05-31 09572325 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 09572325 core:Non-currentFinancialInstruments 2025-05-31 09572325 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 09572325 core:Goodwill 2025-05-31 09572325 core:FurnitureFittingsToolsEquipment 2025-05-31 09572325 core:MotorVehicles 2025-05-31 09572325 bus:SmallEntities 2024-06-01 2025-05-31 09572325 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 09572325 bus:FilletedAccounts 2024-06-01 2025-05-31 09572325 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 09572325 bus:RegisteredOffice 2024-06-01 2025-05-31 09572325 bus:Director1 2024-06-01 2025-05-31 09572325 bus:Director1 1 2024-06-01 2025-05-31 09572325 bus:Director3 2024-06-01 2025-05-31 09572325 bus:Director4 2024-06-01 2025-05-31 09572325 bus:Director4 1 2024-06-01 2025-05-31 09572325 bus:Director5 2024-06-01 2025-05-31 09572325 bus:Director5 1 2024-06-01 2025-05-31 09572325 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 09572325 bus:Agent1 2024-06-01 2025-05-31 09572325 core:Goodwill 2024-06-01 2025-05-31 09572325 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 09572325 core:MotorVehicles 2024-06-01 2025-05-31 09572325 core:OfficeEquipment 2024-06-01 2025-05-31 09572325 core:PlantMachinery 2024-06-01 2025-05-31 09572325 core:Vehicles 2024-06-01 2025-05-31 09572325 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-06-01 2025-05-31 09572325 core:OtherRelatedParties 2024-06-01 2025-05-31 09572325 core:PriorPeriodIncreaseDecrease 2024-06-01 2025-05-31 09572325 5 2024-06-01 2025-05-31 09572325 countries:EnglandWales 2024-06-01 2025-05-31 09572325 2024-05-31 09572325 bus:Director1 1 2024-05-31 09572325 bus:Director4 1 2024-05-31 09572325 bus:Director5 1 2024-05-31 09572325 core:Goodwill 2024-05-31 09572325 core:FurnitureFittingsToolsEquipment 2024-05-31 09572325 core:MotorVehicles 2024-05-31 09572325 2023-06-01 2024-05-31 09572325 2024-05-31 09572325 bus:Director1 1 2024-05-31 09572325 bus:Director3 1 2024-05-31 09572325 bus:Director4 1 2024-05-31 09572325 bus:Director5 1 2024-05-31 09572325 core:AcceleratedTaxDepreciationDeferredTax 2024-05-31 09572325 core:OtherDeferredTax 2024-05-31 09572325 core:CurrentFinancialInstruments 2024-05-31 09572325 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 09572325 core:Non-currentFinancialInstruments 2024-05-31 09572325 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 09572325 core:Goodwill 2024-05-31 09572325 core:FurnitureFittingsToolsEquipment 2024-05-31 09572325 core:MotorVehicles 2024-05-31 09572325 bus:Director1 1 2023-06-01 2024-05-31 09572325 bus:Director3 1 2023-06-01 2024-05-31 09572325 bus:Director4 1 2023-06-01 2024-05-31 09572325 bus:Director5 1 2023-06-01 2024-05-31 09572325 bus:Director1 1 2023-05-31 09572325 bus:Director3 1 2023-05-31 09572325 bus:Director4 1 2023-05-31 09572325 bus:Director5 1 2023-05-31 iso4217:GBP xbrli:pure

Registration number: 09572325

Prepared for the registrar

Bowbridge Stroud Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2025

 

Bowbridge Stroud Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Bowbridge Stroud Limited

Company Information

Directors

L P Brand

N Eaton

P Birch

Registered office

Bowbridge Surgery
Butterow Hill
Stroud
Gloucestershire
GL5 2LA

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Bowbridge Stroud Limited

(Registration number: 09572325)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

545,564

598,789

Tangible assets

5

69,845

72,990

 

615,409

671,779

Current assets

 

Stocks

89,145

99,308

Debtors

6

216,435

280,957

Cash at bank and in hand

 

275,226

216,173

 

580,806

596,438

Creditors: Amounts falling due within one year

7

(421,880)

(399,523)

Net current assets

 

158,926

196,915

Total assets less current liabilities

 

774,335

868,694

Creditors: Amounts falling due after more than one year

7

(6,417)

(14,117)

Deferred tax liabilities

10

(16,805)

(17,906)

Net assets

 

751,113

836,671

Capital and reserves

 

Called up share capital

600

600

Capital redemption reserve

1

1

Retained earnings

750,512

836,070

Shareholders' funds

 

751,113

836,671

For the financial year ending 31 May 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Bowbridge Stroud Limited

(Registration number: 09572325)
Balance Sheet as at 31 May 2025

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 1 October 2025 and signed on its behalf by:
 


L P Brand
Director


N Eaton
Director


P Birch
Director

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Bowbridge Surgery
Butterow Hill
Stroud
Gloucestershire
GL5 2LA

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company's activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

15% of written down value

Office equipment

33.33% of cost

Motor Vehicles

25% of written down value

Goodwill

Goodwill is amortised over its useful life, estimated by the directors to be 20 years.

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 June 2024

1,064,508

1,064,508

At 31 May 2025

1,064,508

1,064,508

Amortisation

At 1 June 2024

465,719

465,719

Amortisation charge

53,225

53,225

At 31 May 2025

518,944

518,944

Carrying amount

At 31 May 2025

545,564

545,564

At 31 May 2024

598,789

598,789

 

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 June 2024

130,983

46,877

177,860

Additions

13,693

-

13,693

At 31 May 2025

144,676

46,877

191,553

Depreciation

At 1 June 2024

77,330

27,540

104,870

Charge for the year

12,004

4,834

16,838

At 31 May 2025

89,334

32,374

121,708

Carrying amount

At 31 May 2025

55,342

14,503

69,845

At 31 May 2024

53,653

19,337

72,990

 

6

Debtors

2025
£

2024
£

Trade debtors

76,200

97,865

Other debtors

140,235

183,092

216,435

280,957

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

7,700

7,700

Trade creditors

 

69,602

84,156

Taxation and social security

 

262,754

239,180

Other creditors

 

76,149

65,632

Outstanding defined contribution pension costs

 

5,675

2,855

 

421,880

399,523

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

6,417

14,117

 

8

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary A shares of £1 each

102

102

102

102

Ordinary B shares of £1 each

98

98

98

98

Ordinary D shares of £1 each

100

100

100

100

Ordinary E shares of £1 each

100

100

100

100

Ordinary F shares of £1 each

100

100

100

100

Ordinary G shares of £1 each

100

100

100

100

 

600

600

600

600

The different classes of share referred to above carry separate rights to dividends but, in all other significant respects, rank pari passu.

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

7,700

7,700

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

6,417

14,117

 

10

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

17,461

Short term timing difference

(656)

16,805

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

18,248

Short term timing difference

(342)

17,906

 

Bowbridge Stroud Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

11

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors of the company.
 

Transactions with directors

2025

At 1 June 2024
£

Advances to director
£

Repayments by director
£

At 31 May 2025
£

L P Brand

Amount due to / (from) director

(68,653)

(164,654)

180,275

(53,032)

N Eaton

Amounts due to / (from) director

(35,976)

(107,287)

111,312

(31,951)

P Birch

Amount due to / (from) director

(42,630)

(2,364)

58,112

13,118

2024

At 1 June 2023
£

Advances to director
£

Repayments by director
£

At 31 May 2024
£

L P Brand

Amount due to / (from) director

(86,110)

(162,870)

180,327

(68,653)

N Eaton

Amounts due to / (from) director

(2,554)

(105,774)

72,352

(35,976)

P Birch

Amount due to / (from) director

(36,335)

(16,625)

10,330

(42,630)

M P Harris

Amount due to / (from) director

(77,209)

(15,200)

92,409

-

Summary of transactions with other related parties


N M Stroud Ltd

As at the balance sheet date, Bowbridge Stroud Limited owed N M Stroud Ltd, a company in which N Eaton is also a director and shareholder, £51,646. This amount is included within other creditors. There are no fixed repayment terms and no interest is charged.

APIS Holdings Ltd

As at the balance sheet date, APIS Holdings Ltd, a company in which P Birch is sole director and shareholder, owed Bowbridge Stroud Limited £25,612. This amount is included within other debtors. There are no fixed repayment terms and no interest is charged.