Company registration number 07100631 (England and Wales)
BROWNILL VICKERS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
BROWNILL VICKERS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
BROWNILL VICKERS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
14,463
28,903
Tangible assets
5
31,152
25,226
Investments
6
40
291,450
45,655
345,579
Current assets
Stocks
66,825
71,328
Debtors
7
376,580
410,428
Cash at bank and in hand
444,245
300,419
887,650
782,175
Creditors: amounts falling due within one year
8
(301,288)
(304,600)
Net current assets
586,362
477,575
Total assets less current liabilities
632,017
823,154
Provisions for liabilities
(7,788)
(13,379)
Net assets
624,229
809,775
Capital and reserves
Called up share capital
9
222
222
Share premium account
5,222
5,222
Capital redemption reserve
200
200
Profit and loss reserves
618,585
804,131
Total equity
624,229
809,775
BROWNILL VICKERS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 27 November 2025 and are signed on its behalf by:
R Curtis
Director
Company Registration No. 07100631
BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Brownill Vickers Limited is a private company limited by shares incorporated in England and Wales. The registered office is 82 Queen Street, Sheffield, South Yorkshire, S1 2DW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 14 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
20% Reducing balance
Fixtures and fittings
20% Reducing balance
Computers
33% Straight line
BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.8
Financial instruments
Basic financial assets

Basic financial assets, which include debtors 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 constitutes 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 classified as receivable within one year are not amortised.

Basic financial liabilities

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.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.10
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 stock or 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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
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 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.

3
Employees

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

2025
2024
Number
Number
Total
13
14
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
200,000
Amortisation and impairment
At 1 April 2024
171,097
Amortisation charged for the year
14,440
At 31 March 2025
185,537
Carrying amount
At 31 March 2025
14,463
At 31 March 2024
28,903
BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2024
89,044
Additions
15,300
At 31 March 2025
104,344
Depreciation and impairment
At 1 April 2024
63,817
Depreciation charged in the year
9,375
At 31 March 2025
73,192
Carrying amount
At 31 March 2025
31,152
At 31 March 2024
25,226
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
40
291,450
Movements in fixed asset investments
Shares in associates
£
Cost or valuation
At 1 April 2024
291,450
Additions
46,851
At 31 March 2025
338,301
Impairment
At 1 April 2024
-
Impairment losses
338,261
At 31 March 2025
338,261
Carrying amount
At 31 March 2025
40
At 31 March 2024
291,450
BROWNILL VICKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
315,852
342,419
Amounts owed by group undertakings
-
0
35,546
Other debtors
60,728
32,463
376,580
410,428

Other debtors consists of Prepayments £32357 (2024 - £25234) Intercompany Client Account £nil (2024 - £4027) and Intercompany Figtree House £3371 (2024 - £3202) and Directors loan account £25000..

8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
38,287
34,227
Taxation and social security
240,538
229,068
Other creditors
22,463
41,305
301,288
304,600

Other creditors consists of Customer overpayments £2160 (2024 - £720) and Accruals £20303 (2024 - £40585).

9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary B Shares of £1 each
100
100
100
100
Ordinary D Shares of £1 each
100
100
100
100
Ordinary E Shares of £1 each
22
22
22
22
222
222
222
222
10
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
30,740
25,510
2025-03-312024-04-01falsefalsefalse27 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityR CurtisL SidebottomC StottM PosteE TurnerJ Dale071006312024-04-012025-03-31071006312025-03-31071006312024-03-3107100631core:NetGoodwill2025-03-3107100631core:NetGoodwill2024-03-3107100631core:OtherPropertyPlantEquipment2025-03-3107100631core:OtherPropertyPlantEquipment2024-03-3107100631core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107100631core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3107100631core:CurrentFinancialInstruments2025-03-3107100631core:CurrentFinancialInstruments2024-03-3107100631core:ShareCapital2025-03-3107100631core:ShareCapital2024-03-3107100631core:SharePremium2025-03-3107100631core:SharePremium2024-03-3107100631core:CapitalRedemptionReserve2025-03-3107100631core:CapitalRedemptionReserve2024-03-3107100631core:RetainedEarningsAccumulatedLosses2025-03-3107100631core:RetainedEarningsAccumulatedLosses2024-03-3107100631core:ShareCapitalOrdinaryShareClass12025-03-3107100631core:ShareCapitalOrdinaryShareClass12024-03-3107100631core:ShareCapitalOrdinaryShareClass22025-03-3107100631core:ShareCapitalOrdinaryShareClass22024-03-3107100631core:ShareCapitalOrdinaryShareClass32025-03-3107100631core:ShareCapitalOrdinaryShareClass32024-03-3107100631core:ShareCapitalOrdinaryShares2025-03-3107100631core:ShareCapitalOrdinaryShares2024-03-3107100631bus:Director12024-04-012025-03-3107100631core:Goodwill2024-04-012025-03-3107100631core:PlantMachinery2024-04-012025-03-3107100631core:FurnitureFittings2024-04-012025-03-3107100631core:ComputerEquipment2024-04-012025-03-31071006312023-04-012024-03-3107100631core:NetGoodwill2024-03-3107100631core:NetGoodwill2024-04-012025-03-3107100631core:OtherPropertyPlantEquipment2024-03-3107100631core:OtherPropertyPlantEquipment2024-04-012025-03-3107100631bus:OrdinaryShareClass12024-04-012025-03-3107100631bus:OrdinaryShareClass22024-04-012025-03-3107100631bus:OrdinaryShareClass32024-04-012025-03-3107100631bus:OrdinaryShareClass12025-03-3107100631bus:OrdinaryShareClass12024-03-3107100631bus:OrdinaryShareClass22025-03-3107100631bus:OrdinaryShareClass22024-03-3107100631bus:OrdinaryShareClass32025-03-3107100631bus:OrdinaryShareClass32024-03-3107100631bus:AllOrdinaryShares2025-03-3107100631bus:AllOrdinaryShares2024-03-3107100631bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107100631bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3107100631bus:FRS1022024-04-012025-03-3107100631bus:AuditExemptWithAccountantsReport2024-04-012025-03-3107100631bus:Director22024-04-012025-03-3107100631bus:Director32024-04-012025-03-3107100631bus:Director42024-04-012025-03-3107100631bus:Director52024-04-012025-03-3107100631bus:Director62024-04-012025-03-3107100631bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP