Brinsea Products Limited 01279698 false 2024-11-01 2025-10-31 2025-10-31 The principal activity of the company is the design, manufacture and distribution of incubators and equipment used for rearing, feeding and managing birds, mammals and reptiles. Digita Accounts Production Advanced 6.30.9574.0 true true 01279698 2024-11-01 2025-10-31 01279698 2025-10-31 01279698 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2025-10-31 01279698 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2025-10-31 01279698 core:ProvisionsDeferredTax 2025-10-31 01279698 core:CapitalRedemptionReserve 2025-10-31 01279698 core:RetainedEarningsAccumulatedLosses 2025-10-31 01279698 core:ShareCapital 2025-10-31 01279698 core:CurrentFinancialInstruments 2025-10-31 01279698 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 01279698 core:Non-currentFinancialInstruments 2025-10-31 01279698 core:Non-currentFinancialInstruments core:AfterOneYear 2025-10-31 01279698 core:CustomerRelationships 2025-10-31 01279698 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-10-31 01279698 core:PatentsTrademarksLicencesConcessionsSimilar 2025-10-31 01279698 core:WithinOneYear 2025-10-31 01279698 core:LandBuildings 2025-10-31 01279698 core:OtherPropertyPlantEquipment 2025-10-31 01279698 core:AllAssociates 2025-10-31 01279698 bus:SmallEntities 2024-11-01 2025-10-31 01279698 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 01279698 bus:FilletedAccounts 2024-11-01 2025-10-31 01279698 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 01279698 bus:RegisteredOffice 2024-11-01 2025-10-31 01279698 bus:Director1 2024-11-01 2025-10-31 01279698 bus:Director11 2024-11-01 2025-10-31 01279698 bus:Director2 2024-11-01 2025-10-31 01279698 bus:Director3 2024-11-01 2025-10-31 01279698 bus:Director5 2024-11-01 2025-10-31 01279698 bus:Director6 2024-11-01 2025-10-31 01279698 bus:Director7 2024-11-01 2025-10-31 01279698 bus:Director9 2024-11-01 2025-10-31 01279698 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2024-11-01 2025-10-31 01279698 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2024-11-01 2025-10-31 01279698 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 01279698 bus:Agent1 2024-11-01 2025-10-31 01279698 core:ComputerSoftware 2024-11-01 2025-10-31 01279698 core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-11-01 2025-10-31 01279698 core:CustomerRelationships 2024-11-01 2025-10-31 01279698 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-11-01 2025-10-31 01279698 core:IntangibleAssetsOtherThanGoodwill 2024-11-01 2025-10-31 01279698 core:PatentsTrademarksLicencesConcessionsSimilar 2024-11-01 2025-10-31 01279698 core:Buildings 2024-11-01 2025-10-31 01279698 core:LandBuildings 2024-11-01 2025-10-31 01279698 core:MotorVehicles 2024-11-01 2025-10-31 01279698 core:OtherPropertyPlantEquipment 2024-11-01 2025-10-31 01279698 core:PlantMachinery 2024-11-01 2025-10-31 01279698 core:AllAssociates core:SaleOrPurchaseGoods 2024-11-01 2025-10-31 01279698 countries:EnglandWales 2024-11-01 2025-10-31 01279698 2024-10-31 01279698 core:CustomerRelationships 2024-10-31 01279698 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-10-31 01279698 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-31 01279698 core:LandBuildings 2024-10-31 01279698 core:OtherPropertyPlantEquipment 2024-10-31 01279698 2023-11-01 2024-10-31 01279698 2024-10-31 01279698 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2024-10-31 01279698 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2024-10-31 01279698 core:ProvisionsDeferredTax 2024-10-31 01279698 core:CurrentFinancialInstruments 2024-10-31 01279698 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 01279698 core:Non-currentFinancialInstruments 2024-10-31 01279698 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 01279698 core:CustomerRelationships 2024-10-31 01279698 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-10-31 01279698 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-31 01279698 core:WithinOneYear 2024-10-31 01279698 core:LandBuildings 2024-10-31 01279698 core:OtherPropertyPlantEquipment 2024-10-31 01279698 core:AllAssociates 2024-10-31 01279698 core:AllAssociates core:SaleOrPurchaseGoods 2023-11-01 2024-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01279698

Brinsea Products Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 October 2025

Pages for filing with Registrar

 

Brinsea Products Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 13

 

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

32-33 Buckingham Road
Wetson-Super-Mare
Somerset
BS24 9BG

Registered number

01279698

Accountant

Corrigan Accountants Limited 1st Floor
25 King Street
Bristol
BS1 4PB

 

Brinsea Products Limited

(Registration number: 01279698)
Balance Sheet as at 31 October 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

5

178,988

223,930

Tangible assets

6

71,980

94,026

Investments

7

1,052

1,052

 

252,020

319,008

Current assets

 

Stocks

8

882,465

1,034,890

Debtors

9

1,186,778

613,780

Cash at bank and in hand

 

191,222

177,961

 

2,260,465

1,826,631

Creditors: Amounts falling due within one year

10

(453,761)

(370,029)

Net current assets

 

1,806,704

1,456,602

Total assets less current liabilities

 

2,058,724

1,775,610

Creditors: Amounts falling due after more than one year

10

(179,811)

(192,286)

Provisions for liabilities

(16,660)

(22,900)

Net assets

 

1,862,253

1,560,424

Capital and reserves

 

Called up share capital

12

10,009

10,009

Capital redemption reserve

20,001

20,001

Profit and loss account

1,832,243

1,530,414

Total equity

 

1,862,253

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 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.

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 Board on 29 June 2026 and signed on its behalf by:
 

.........................................

I C Pearce

Director

 

Brinsea Products Limited

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

1

Statutory information

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

The address of its registered office is:
32-33 Buckingham Road
Wetson-Super-Mare
Somerset
BS24 9BG

2

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

Monetary assets and liabilities denominated in foreign currencies are retranslated into the sterling at the rate prevailing on the reporting period date. Transactions in foreign currencies are translated into sterling at the rate of exchange prevailing at the date of transaction.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 35 (2024 - 45).

4

Taxation

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Timing differences relating to taxable losses

16,660

2024

Liability
£

Timing differences relating to taxable losses

22,900

 

Brinsea Products Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)

5

Intangible fixed assets

Patents and licences
 £

App development
 £

Website costs
 £

Total
£

Cost

At 1 November 2024

182,312

215,028

9,785

407,125

Additions

5,520

11,821

-

17,341

Disposals

-

(17,821)

-

(17,821)

At 31 October 2025

187,832

209,028

9,785

406,645

Amortisation

At 1 November 2024

173,410

-

9,785

183,195

Amortisation charge

6,436

38,026

-

44,462

At 31 October 2025

179,846

38,026

9,785

227,657

Carrying amount

At 31 October 2025

7,986

171,002

-

178,988

At 31 October 2024

8,902

215,028

-

223,930

 

Brinsea Products Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)

6

Tangible fixed assets

Short leasehold improvements
£

Plant and machinery
 £

Total
£

Cost

At 1 November 2024

149,916

838,841

988,757

Additions

-

34,512

34,512

At 31 October 2025

149,916

873,353

1,023,269

Depreciation

At 1 November 2024

149,916

744,815

894,731

Charge for the year

-

56,558

56,558

At 31 October 2025

149,916

801,373

951,289

Carrying amount

At 31 October 2025

-

71,980

71,980

At 31 October 2024

-

94,026

94,026

7

Investments

2025
£

2024
£

Investments in associates

1,052

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)

8

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

9

Debtors: amounts falling due within one year

Note

2025
£

2024
£

Trade debtors

 

299,840

265,206

Amounts owed by undertakings

14

279,359

123,657

VAT

 

107,293

102,871

Prepayments

 

500,286

53,909

Corporation tax

 

-

68,137

 

1,186,778

613,780

 

Brinsea Products Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025 (continued)

10

Creditors

Note

2025
£

2024
£

Amounts falling due within one year

 

Trade creditors

 

293,701

234,685

Corporation tax

 

33,883

-

Social security and other taxes

 

37,229

49,993

Other creditors

 

9,529

10,801

Accruals

 

26,793

26,483

Directors' loan accounts

11

52,626

48,067

 

453,761

370,029

Due after one year

 

Directors' loan accounts

 

179,811

192,286

11

Loans and borrowings

2025
£

2024
£

Current loans and borrowings

Directors' loan accounts

52,626

48,067

2025
£

2024
£

Non-current loans and borrowings

Directors loan account

179,811

192,286

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)

12

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary shares shares of £1 each

10,004

10,004

10,004

10,004

Income shares of £1 each

5

5

5

5

 

10,009

10,009

10,009

10,009

13

Obligations under operating leases

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Total lease commitments

478,748

654,873

14

Related party transactions

Income and receivables from related parties

2025

Associates
£

Sale of goods

1,646,252

Amounts receivable from related party

279,359

2024

Associates
£

Sale of goods

1,078,984

Amounts receivable from related party

123,657