Registration number:
Brinsea Products Limited
for the Year Ended 31 October 2025
Pages for filing with Registrar
Brinsea Products Limited
Contents
|
Company Information |
|
|
Balance Sheet |
|
|
Notes to the Unaudited Financial Statements |
Brinsea Products Limited
Company Information
|
Directors |
T J J Hudson F H Pearce F M Pearce I C Pearce F J Batch N Lancastle S A Kershaw M Wilson |
|
Registered office |
|
|
Registered number |
01279698 |
|
Accountant |
|
Brinsea Products Limited
(Registration number: 01279698)
Balance Sheet as at 31 October 2025
|
Note |
2025 |
2024 |
|
|
Fixed assets |
|||
|
Intangible assets |
178,988 |
|
|
|
Tangible assets |
|
|
|
|
Investments |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
|
10,009 |
|
|
Capital redemption reserve |
|
20,001 |
|
|
Profit and loss account |
|
1,530,414 |
|
|
Total equity |
|
1,560,424 |
Brinsea Products Limited
(Registration number: 01279698)
Balance Sheet as at 31 October 2025 (continued)
For the financial year ending 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
|
• |
|
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
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 delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.
Approved and authorised for issue by the
.........................................
I C Pearce
Director
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025
|
Statutory information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
|
Accounting policies |
Summary of significant accounting policies
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.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention.
The financial statements are prepared in pounds sterling which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
Going concern
The accounts have been prepared on a going concern basis which assumes that the company has sufficient funds to continue to trade for the foreseeable future. The directors have indicated their willingness to continue to support the company and accordingly the accounts have been prepared on the basis that the company is a going concern.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
and it is probable that future economic benefits will flow to the entity.
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
2 |
Accounting policies (continued) |
Foreign currency transactions and balances
Tax
The tax expense for the period comprises current tax. Tax is recognised in profit and loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date.
Deferred tax
Deferred corporation 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 corporation 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 fixed assets
Tangible fixed assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible fixed assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation is charged so as to write off the cost of assets over their estimated useful lives, as follows:
|
Short leasehold improvements |
25% on cost |
|
Motor vehicles |
33% on cost |
|
Plant and machinery |
20% to 25% on cost |
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
2 |
Accounting policies (continued) |
Intangible fixed assets
Separately acquired intangible assets are shown at historical cost.
Intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.
Amortisation of app development commences when the asset comes into use.
Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:
|
Patents and licences |
25% on cost |
|
Website costs |
25% on cost |
|
App development |
20% on cost |
Research and development costs
Research and development costs are written off to the proft and loss during the year in which they are incurred.
Investments
Investments in associates are measured at cost less impairment.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits.
Trade debtors
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost less provision for impairment. 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 receivables.
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.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
2 |
Accounting policies (continued) |
Trade creditors
Trade creditors are recognised at the transaction price.
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.
Provisions
Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
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 and loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
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.
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
2 |
Accounting policies (continued) |
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.
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.
|
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
|
Taxation |
Deferred tax
Deferred tax assets and liabilities
|
2025 |
Liability |
|
Timing differences relating to taxable losses |
|
|
2024 |
Liability |
|
Timing differences relating to taxable losses |
|
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
Intangible fixed assets |
|
Patents and licences |
App development |
Website costs |
Total |
|
|
Cost |
||||
|
At 1 November 2024 |
|
|
|
|
|
Additions |
|
|
- |
|
|
Disposals |
- |
( |
- |
( |
|
At 31 October 2025 |
|
|
|
|
|
Amortisation |
||||
|
At 1 November 2024 |
|
- |
|
|
|
Amortisation charge |
|
|
- |
|
|
At 31 October 2025 |
|
|
|
|
|
Carrying amount |
||||
|
At 31 October 2025 |
7,986 |
171,002 |
- |
|
|
At 31 October 2024 |
|
|
- |
|
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
Tangible fixed assets |
|
Short leasehold improvements |
Plant and machinery |
Total |
|
|
Cost |
|||
|
At 1 November 2024 |
|
|
|
|
Additions |
- |
|
|
|
At 31 October 2025 |
|
|
|
|
Depreciation |
|||
|
At 1 November 2024 |
|
|
|
|
Charge for the year |
- |
|
|
|
At 31 October 2025 |
|
|
|
|
Carrying amount |
|||
|
At 31 October 2025 |
- |
|
|
|
At 31 October 2024 |
- |
|
|
|
Investments |
|
2025 |
2024 |
|
|
Investments in associates |
1,052 |
|
The company owns 1,800 shares in Brinsea Products Inc which represents 24% of total share capital.
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
Stocks |
|
2025 |
2024 |
|
|
Raw materials |
776,683 |
787,678 |
|
Work in progress |
25,736 |
8,236 |
|
Finished goods |
76,998 |
235,721 |
|
Goods for resale |
3,048 |
3,255 |
|
882,465 |
1,034,890 |
|
Debtors: amounts falling due within one year |
|
Note |
2025 |
2024 |
|
|
Trade debtors |
|
|
|
|
Amounts owed by undertakings |
|
|
|
|
VAT |
107,293 |
102,871 |
|
|
Prepayments |
500,286 |
53,909 |
|
|
Corporation tax |
- |
|
|
|
|
|
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
Creditors |
|
Note |
2025 |
2024 |
|
|
Amounts falling due within one year |
|||
|
Trade creditors |
|
|
|
|
Corporation tax |
33,883 |
- |
|
|
Social security and other taxes |
|
|
|
|
Other creditors |
|
|
|
|
Accruals |
26,793 |
26,483 |
|
|
Directors' loan accounts |
52,626 |
48,067 |
|
|
|
|
||
|
Due after one year |
|||
|
Directors' loan accounts |
179,811 |
192,286 |
|
Loans and borrowings |
|
2025 |
2024 |
|
|
Current loans and borrowings |
||
|
Directors' loan accounts |
|
|
|
2025 |
2024 |
|
|
Non-current loans and borrowings |
||
|
Directors loan account |
|
|
Directors' loan accounts
The loans are unsecured and to be repaid over 5 years, starting 31 March 2024. Interest is payable on the balances of these loans at 4.5% plus base rate per annum.
Brinsea Products Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)
|
Share capital |
Allotted, called up and fully paid shares
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
10,004 |
|
10,004 |
|
|
|
5 |
|
5 |
|
|
|
|
|
|
|
Obligations under operating leases |
Operating leases
The total of future minimum lease payments is as follows:
|
2025 |
2024 |
|
|
Total lease commitments |
|
|
|
Related party transactions |
Income and receivables from related parties
|
2025 |
Associates |
|
Sale of goods |
|
|
Amounts receivable from related party |
|
|
|
|
|
2024 |
Associates |
|
Sale of goods |
|
|
Amounts receivable from related party |
|
|
|
|