Brighton and Hove Streamline Limited 03258868 false 2024-11-01 2025-10-31 2025-10-31 The principal activity of the company is that of a taxi driver's association. Digita Accounts Production Advanced 6.30.9574.0 true false 03258868 2024-11-01 2025-10-31 03258868 2025-10-31 03258868 bus:OrdinaryShareClass1 2025-10-31 03258868 core:RetainedEarningsAccumulatedLosses 2025-10-31 03258868 core:ShareCapital 2025-10-31 03258868 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-10-31 03258868 core:CurrentFinancialInstruments 2025-10-31 03258868 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 03258868 core:Non-currentFinancialInstruments 2025-10-31 03258868 core:Non-currentFinancialInstruments core:AfterOneYear 2025-10-31 03258868 core:BetweenTwoFiveYears 2025-10-31 03258868 core:WithinOneYear 2025-10-31 03258868 core:FurnitureFittings 2025-10-31 03258868 core:MotorVehicles 2025-10-31 03258868 core:OfficeEquipment 2025-10-31 03258868 core:PlantMachinery 2025-10-31 03258868 bus:SmallEntities 2024-11-01 2025-10-31 03258868 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 03258868 bus:FilletedAccounts 2024-11-01 2025-10-31 03258868 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 03258868 bus:RegisteredOffice 2024-11-01 2025-10-31 03258868 bus:Chairman 2024-11-01 2025-10-31 03258868 bus:Director4 2024-11-01 2025-10-31 03258868 bus:Director5 2024-11-01 2025-10-31 03258868 bus:Director6 2024-11-01 2025-10-31 03258868 bus:Director9 2024-11-01 2025-10-31 03258868 bus:OrdinaryShareClass1 2024-11-01 2025-10-31 03258868 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 03258868 bus:Agent1 2024-11-01 2025-10-31 03258868 core:FurnitureFittings 2024-11-01 2025-10-31 03258868 core:MotorCars 2024-11-01 2025-10-31 03258868 core:MotorVehicles 2024-11-01 2025-10-31 03258868 core:OfficeEquipment 2024-11-01 2025-10-31 03258868 core:PlantMachinery 2024-11-01 2025-10-31 03258868 1 2024-11-01 2025-10-31 03258868 countries:EnglandWales 2024-11-01 2025-10-31 03258868 2024-10-31 03258868 core:FurnitureFittings 2024-10-31 03258868 core:MotorVehicles 2024-10-31 03258868 core:OfficeEquipment 2024-10-31 03258868 core:PlantMachinery 2024-10-31 03258868 2023-11-01 2024-10-31 03258868 2024-10-31 03258868 bus:OrdinaryShareClass1 2024-10-31 03258868 core:RetainedEarningsAccumulatedLosses 2024-10-31 03258868 core:ShareCapital 2024-10-31 03258868 core:CurrentFinancialInstruments 2024-10-31 03258868 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 03258868 core:Non-currentFinancialInstruments 2024-10-31 03258868 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 03258868 core:BetweenTwoFiveYears 2024-10-31 03258868 core:WithinOneYear 2024-10-31 03258868 core:FurnitureFittings 2024-10-31 03258868 core:MotorVehicles 2024-10-31 03258868 core:OfficeEquipment 2024-10-31 03258868 core:PlantMachinery 2024-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03258868

Brighton and Hove Streamline Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 October 2025

 

Brighton and Hove Streamline Limited

Contents

Company Information

1

Profit and Loss Account

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 13

 

Brighton and Hove Streamline Limited

Company Information

Chairman

Mr A G Mechaeil

Directors

Mr A A Knight

Mr J C Howell

Mr J R Cheeseman

Mr P A Anscombe

Registered office

5 Clifton Hill
Brighton
East Sussex
BN1 3HL

Accountants

Durston Gibb 1 Blatchington Road
Hove
East Sussex
BN3 3YP

 

Brighton and Hove Streamline Limited

Profit and Loss Account for the Year Ended 31 October 2025

Note

2025
£

2024
£

Turnover

 

1,120,382

1,146,186

Cost of sales

 

(801,449)

(763,336)

Gross profit

 

318,933

382,850

Distribution costs

 

(36,648)

(42,220)

Administrative expenses

 

(375,104)

(391,777)

Other operating income

 

71,503

69,206

Operating (loss)/profit

 

(21,316)

18,059

Other interest receivable and similar income

 

-

830

Interest payable and similar expenses

 

(10,946)

(9,175)

   

(10,946)

(8,345)

(Loss)/profit before tax

(32,262)

9,714

(Loss)/profit for the financial year

 

(32,262)

9,714

 

Brighton and Hove Streamline Limited

(Registration number: 03258868)
Balance Sheet as at 31 October 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

19,755

14,250

Investments

5

4,000

4,000

Other financial assets

6

9,617

9,617

 

33,372

27,867

Current assets

 

Stocks

7

203

247

Debtors

8

491,262

501,589

Cash at bank and in hand

 

1,591

126

 

493,056

501,962

Creditors: Amounts falling due within one year

9

(314,048)

(278,219)

Net current assets

 

179,008

223,743

Total assets less current liabilities

 

212,380

251,610

Creditors: Amounts falling due after more than one year

9

-

(6,969)

Net assets

 

212,380

244,641

Capital and reserves

 

Called up share capital

11

1,000

1,000

Profit and loss account

211,380

243,641

Shareholders' funds

 

212,380

244,641

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 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.

 

Brighton and Hove Streamline Limited

(Registration number: 03258868)
Balance Sheet as at 31 October 2025

Approved and authorised by the Board on 8 April 2026 and signed on its behalf by:
 

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

Mr J C Howell
Director

 

Brighton and Hove Streamline Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 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:
5 Clifton Hill
Brighton
East Sussex
BN1 3HL

These financial statements were authorised for issue by the Board on 8 April 2026.

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 that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for subscriptions for membership services provided in the ordinary course of the company’s activities. Turnover is shown net of value added tax 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.

Tangible assets

Tangible assets are stated in the balance sheet 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.

 

Brighton and Hove Streamline Limited

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

Depreciation

Depreciation is charged so as to write off the cost of assets over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% on cost

Fixtures and fittings

25% reducing balance

Office equipment

25% on cost

Motor vehicles

25% reducing balance

Investments

The fixed asset investments are stated at cost less any provision for impairment.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business. Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, 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 sell. Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost.

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. Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

 

Brighton and Hove Streamline Limited

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

Assets held under finance leases are recognised as assets at the lower of the asset's fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce 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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 32 (2024 - 33).

 

Brighton and Hove Streamline Limited

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

4

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Cost or valuation

At 1 November 2024

24,423

36,347

75,053

16,645

Additions

-

-

6,238

11,890

Disposals

-

-

-

(8,645)

At 31 October 2025

24,423

36,347

81,291

19,890

Depreciation

At 1 November 2024

22,039

36,342

71,430

8,407

Charge for the year

596

-

3,348

3,816

Eliminated on disposal

-

-

-

(3,782)

At 31 October 2025

22,635

36,342

74,778

8,441

Carrying amount

At 31 October 2025

1,788

5

6,513

11,449

At 31 October 2024

2,384

5

3,623

8,238

 

Brighton and Hove Streamline Limited

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

Total
£

Cost or valuation

At 1 November 2024

152,468

Additions

18,128

Disposals

(8,645)

At 31 October 2025

161,951

Depreciation

At 1 November 2024

138,218

Charge for the year

7,760

Eliminated on disposal

(3,782)

At 31 October 2025

142,196

Carrying amount

At 31 October 2025

19,755

At 31 October 2024

14,250

5

Investments

2025
£

2024
£

Investments

4,000

4,000

The investments are stated at cost because the Directors are of the opinion that the value of the investments does not differ significantly from cost.

 

Brighton and Hove Streamline Limited

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

6

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 November 2024

9,617

9,617

At 31 October 2025

9,617

9,617

Impairment

Carrying amount

At 31 October 2025

9,617

9,617

7

Stocks

2025
£

2024
£

Other inventories

203

247

8

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

211,333

216,198

Amounts owed by related parties

12

124,963

163,094

Prepayments

 

33,507

26,069

Other debtors

 

121,459

96,228

   

491,262

501,589

 

Brighton and Hove Streamline Limited

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

9

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

10

87,858

84,166

Trade creditors

 

24,786

37,956

Taxation and social security

 

52,843

50,678

Accruals and deferred income

 

77,758

77,564

Other creditors

 

70,803

27,855

 

314,048

278,219


Included in current liabilities is an overdraft of £81,131 (2024: £74,508). At the year end the company had an overdraft facility of £140,000 (2024: £140,000). The overdraft was subject to a Debenture which includes all liabilities to the bank, both present and future and was secured by a fixed and floating charge over all of the assets of the company. The overdraft was also cross guaranteed by the parent company by a legal charge over the freehold property.

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

10

-

6,969

 

Brighton and Hove Streamline Limited

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

10

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

-

6,969

Current loans and borrowings

2025
£

2024
£

Bank borrowings

6,727

9,658

Bank overdrafts

81,131

74,508

87,858

84,166

11

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

1,000

1,000

1,000

1,000

       

12

Related party transactions

During the year a short term loan of £12,000 was advanced to the company from a member of Director Mr J Cheeseman's close family. The loan was for the purpose of replacing one of the company's office cars and interest was payable at 10% on the loan for the first month and at a rate of 10% per annum thereafter. The loan was repaid after the year end on 12 December 2025.

The loan has been included in other creditors due within one year within these financial statements.

 

Brighton and Hove Streamline Limited

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

13

Parent and ultimate parent undertaking

The company's immediate parent is Brighton & Hove Streamline Taxis Limited, incorporated in England and Wales.

  These financial statements are available upon request from 5 Clifton Hill, Brighton, East Sussex, BN1 3HL

 

14

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

45,000

45,000

Later than one year and not later than five years

6,930

9,900

51,930

54,900

The amount of non-cancellable operating lease payments recognised as an expense during the year was £61,980 (2024 - £63,054).