BrightAccountsProduction v1.0.0 v1.0.0 2024-10-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company during the period is that of a retail opticians. 5 December 2025 17 16 NI620499 2025-09-30 NI620499 2024-09-30 NI620499 2023-09-30 NI620499 2024-10-01 2025-09-30 NI620499 2023-10-01 2024-09-30 NI620499 uk-bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 NI620499 uk-curr:PoundSterling 2024-10-01 2025-09-30 NI620499 uk-bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 NI620499 uk-bus:FullAccounts 2024-10-01 2025-09-30 NI620499 uk-bus:Director1 2024-10-01 2025-09-30 NI620499 uk-bus:Director2 2024-10-01 2025-09-30 NI620499 uk-bus:Director3 2024-10-01 2025-09-30 NI620499 uk-bus:Director4 2024-10-01 2025-09-30 NI620499 uk-bus:RegisteredOffice 2024-10-01 2025-09-30 NI620499 uk-bus:Agent1 2024-10-01 2025-09-30 NI620499 uk-core:ShareCapital 2025-09-30 NI620499 uk-core:ShareCapital 2024-09-30 NI620499 uk-core:SharePremium 2025-09-30 NI620499 uk-core:SharePremium 2024-09-30 NI620499 uk-core:RetainedEarningsAccumulatedLosses 2025-09-30 NI620499 uk-core:RetainedEarningsAccumulatedLosses 2024-09-30 NI620499 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-09-30 NI620499 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-09-30 NI620499 uk-bus:FRS102 2024-10-01 2025-09-30 NI620499 uk-core:Goodwill 2024-10-01 2025-09-30 NI620499 uk-core:ToolsEquipment 2024-10-01 2025-09-30 NI620499 uk-core:Goodwill 2024-09-30 NI620499 uk-core:Goodwill 2025-09-30 NI620499 uk-core:CurrentFinancialInstruments 2025-09-30 NI620499 uk-core:CurrentFinancialInstruments 2024-09-30 NI620499 uk-core:WithinOneYear 2025-09-30 NI620499 uk-core:WithinOneYear 2024-09-30 NI620499 uk-core:OtherMiscellaneousReserve 2024-09-30 NI620499 uk-core:OtherMiscellaneousReserve 2024-10-01 2025-09-30 NI620499 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-09-30 NI620499 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-09-30 NI620499 uk-core:OtherDeferredTax 2025-09-30 NI620499 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-09-30 NI620499 uk-core:OtherMiscellaneousReserve 2025-09-30 NI620499 2024-10-01 2025-09-30 NI620499 uk-bus:AuditExempt-NoAccountantsReport 2024-10-01 2025-09-30 xbrli:pure iso4217:GBP xbrli:shares
Company Registration Number: NI620499
 
 
P J Brogan Ltd
 
Unaudited Financial Statements
 
for the financial year ended 30 September 2025
P J Brogan Ltd
DIRECTORS AND OTHER INFORMATION

 
Directors Mr. Richard McNeight
Mrs. Sylvia Watt
Mrs. Roisin Logan
Mr. Andrew Jess
 
 
Company Registration Number NI620499
 
 
Registered Office and Business Address 58 Bow Street
Lisburn
Antrim
BT28 1BN
Northern Ireland
 
 
Accountants Muldoon
16 Mount Charles
Belfast
BT7 1NZ
 
 
Bankers Danske Bank
  PO Box 183
  Donegall Square West
  Belfast
  BT1 6JS



P J Brogan Ltd
Company Registration Number: NI620499
BALANCE SHEET
as at 30 September 2025

2025 2024
Notes £ £
 
Fixed Assets
Intangible assets 5 180,000 202,500
Tangible assets 6 201,109 92,977
───────── ─────────
Fixed Assets 381,109 295,477
───────── ─────────
 
Current Assets
Stocks 7 137,619 106,576
Debtors 8 72,934 65,306
Cash and cash equivalents 187,489 232,228
───────── ─────────
398,042 404,110
───────── ─────────
Creditors: amounts falling due within one year 9 (396,542) (305,735)
───────── ─────────
Net Current Assets 1,500 98,375
───────── ─────────
Total Assets less Current Liabilities 382,609 393,852
 
Provisions for liabilities 10 (50,277) (23,244)
───────── ─────────
Net Assets 332,332 370,608
═════════ ═════════
 
Capital and Reserves
Called up share capital 319 319
Share premium account 19,968 19,968
Retained earnings 312,045 350,321
───────── ─────────
Equity attributable to owners of the company 332,332 370,608
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Directors' Report.
           
For the financial year ended 30 September 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Board and authorised for issue on 5 December 2025 and signed on its behalf by
           
           
           
________________________________          
Mr. Richard McNeight          
Director          
           
           
           
________________________________
Mrs. Sylvia Watt
Director
           
           
           
________________________________          
Mrs. Roisin Logan          
Director          
           
           
           
________________________________
Mr. Andrew Jess
Director
           



P J Brogan Ltd
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 30 September 2025

   
1. General Information
 
P J Brogan Ltd is a company limited by shares incorporated in Northern Ireland. 58 Bow Street, Lisburn, Antrim, BT28 1BN, Northern Ireland is the registered office, which is also the principal place of business of the company. The nature of the company's operations and its principal activities are set out in the Directors' Report. The financial statements have been presented in Pound (£) which is also the functional currency of the company.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 30 September 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover

Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts. Turnover represents the total invoice value, excluding value added tax, of sales made during the year.

Turnover from the sale of goods is recognised when significant risks and rewards of ownership of the goods have transferred to the buyer, the amount of the turnover can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
Goodwill
Purchased goodwill arising on the acquisition of a business represents the excess of the acquisition cost over the fair value of the identifiable net assets including other intangible fixed assets when they were acquired. Purchased goodwill is capitalised in the Balance Sheet and amortised on a straight line basis over its economic useful life of 20 years, which is estimated to be the period during which benefits are expected to arise.  On disposal of a business any goodwill not yet amortised is included in determining the profit or loss on sale of the business.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Fixtures, fittings and equipment - 15% Reducing Balance
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Stocks
Stocks are valued at the lower of cost and net realisable value. Stocks are determined on a first-in first-out basis. Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits

The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.

The costs of the short-term employee benefits are recognised as a liability and an expense, unless these 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.

 
Taxation and deferred taxation

Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
       
3. Employees
 
  2025 2024
  Number Number
 
Employee 17 16
  ═════════ ═════════
       
4. Dividends 2025 2024
  £ £
Dividends on equity shares:
 
Ordinary Shares - Final paid or accrued 166,918 131,200
  ═════════ ═════════
       
5. Intangible assets
     
  Goodwill Total
  £ £
Cost
At 1 October 2024 450,000 450,000
  ───────── ─────────
 
At 30 September 2025 450,000 450,000
  ───────── ─────────
Amortisation
At 1 October 2024 247,500 247,500
Charge for financial year 22,500 22,500
  ───────── ─────────
At 30 September 2025 270,000 270,000
  ───────── ─────────
Net book value
At 30 September 2025 180,000 180,000
  ═════════ ═════════
At 30 September 2024 202,500 202,500
  ═════════ ═════════
       
6. Tangible assets
  Fixtures, Total
  fittings and  
  equipment  
  £ £
Cost
At 1 October 2024 194,092 194,092
Additions 127,777 127,777
  ───────── ─────────
At 30 September 2025 321,869 321,869
  ───────── ─────────
Depreciation
At 1 October 2024 101,115 101,115
Charge for the financial year 19,645 19,645
  ───────── ─────────
At 30 September 2025 120,760 120,760
  ───────── ─────────
Net book value
At 30 September 2025 201,109 201,109
  ═════════ ═════════
At 30 September 2024 92,977 92,977
  ═════════ ═════════
       
7. Stocks 2025 2024
  £ £
 
Finished goods and goods for resale 137,619 106,576
  ═════════ ═════════
       
8. Debtors 2025 2024
  £ £
 
Trade debtors 38,189 35,188
Directors' current accounts 23,861 21,660
Prepayments and accrued income 10,884 8,458
  ───────── ─────────
  72,934 65,306
  ═════════ ═════════
       
9. Creditors 2025 2024
Amounts falling due within one year £ £
 
Trade creditors 181,965 81,558
Taxation 29,968 48,849
Directors' current accounts 163,424 146,968
Other creditors 4,203 4,777
Accruals 16,982 23,583
  ───────── ─────────
  396,542 305,735
  ═════════ ═════════
         
10. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2025 2024
  £ £ £
 
At financial year start 23,244 23,244 22,067
Charged to profit and loss 27,033 27,033 1,177
  ───────── ───────── ─────────
At financial year end 50,277 50,277 23,244
  ═════════ ═════════ ═════════
           
11. Related party transactions
 
During the year the directors net loans of £23,861 (2024: £21,660) remained outstanding at the balance sheet date. The loan is interest free and repayable on demand.