Burrage Limited 05514242 false 2024-10-01 2025-09-30 2025-09-30 The principal activity of the company is that of a dispensing chemist. Digita Accounts Production Advanced 6.30.9574.0 true true 05514242 2024-10-01 2025-09-30 05514242 2025-09-30 05514242 core:CurrentFinancialInstruments 2025-09-30 05514242 core:CurrentFinancialInstruments core:WithinOneYear 2025-09-30 05514242 core:Non-currentFinancialInstruments 2025-09-30 05514242 core:Non-currentFinancialInstruments core:AfterOneYear 2025-09-30 05514242 core:Goodwill 2025-09-30 05514242 core:FurnitureFittingsToolsEquipment 2025-09-30 05514242 core:LandBuildings 2025-09-30 05514242 bus:SmallEntities 2024-10-01 2025-09-30 05514242 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 05514242 bus:FilletedAccounts 2024-10-01 2025-09-30 05514242 bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 05514242 bus:RegisteredOffice 2024-10-01 2025-09-30 05514242 bus:Director1 2024-10-01 2025-09-30 05514242 bus:Director2 2024-10-01 2025-09-30 05514242 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 05514242 bus:Agent1 2024-10-01 2025-09-30 05514242 core:Goodwill 2024-10-01 2025-09-30 05514242 core:FurnitureFittings 2024-10-01 2025-09-30 05514242 core:FurnitureFittingsToolsEquipment 2024-10-01 2025-09-30 05514242 core:LandBuildings 2024-10-01 2025-09-30 05514242 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-10-01 2025-09-30 05514242 countries:EnglandWales 2024-10-01 2025-09-30 05514242 2024-09-30 05514242 core:Goodwill 2024-09-30 05514242 core:FurnitureFittingsToolsEquipment 2024-09-30 05514242 core:LandBuildings 2024-09-30 05514242 2023-10-01 2024-09-30 05514242 2024-09-30 05514242 core:AcceleratedTaxDepreciationDeferredTax 2024-09-30 05514242 core:CurrentFinancialInstruments 2024-09-30 05514242 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 05514242 core:Non-currentFinancialInstruments 2024-09-30 05514242 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 05514242 core:FurnitureFittingsToolsEquipment 2024-09-30 05514242 core:LandBuildings 2024-09-30 iso4217:GBP xbrli:pure

Registration number: 05514242

Prepared for the registrar

Burrage Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2025

 

Burrage Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Burrage Limited

Company Information

Directors

Mr Jagjeet Singh Bhogal

Mrs Mona Bhogal

Registered office

45 Golders Green Road
London
NW11 8EL

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Burrage Limited

(Registration number: 05514242)
Balance Sheet as at 30 September 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

15,882

58,403

Current assets

 

Stocks

-

56,181

Debtors

6

824,917

294,299

Cash at bank and in hand

 

40,094

201,595

 

865,011

552,075

Creditors: Amounts falling due within one year

7

(669,168)

(406,385)

Net current assets

 

195,843

145,690

Total assets less current liabilities

 

211,725

204,093

Creditors: Amounts falling due after more than one year

7

-

(27,698)

Deferred tax liabilities

8

-

(8,577)

Net assets

 

211,725

167,818

Capital and reserves

 

Called up share capital

100

100

Retained earnings

211,625

167,718

Shareholders' funds

 

211,725

167,818

For the financial year ending 30 September 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.

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


Mr Jagjeet Singh Bhogal
Director

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
45 Golders Green Road
London
NW11 8EL
England

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income 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 income 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 assets

Tangible assets are stated in the statement of financial position 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.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land & Buildings

Over the term of the lease

Fixtures & Fittings

20% Reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over 10 years

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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 stock comprises direct materials and, where applicable, 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.

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 if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

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.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 6 (2024 - 13).

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 October 2024

785,601

785,601

Disposals

(670,000)

(670,000)

At 30 September 2025

115,601

115,601

Amortisation

At 1 October 2024

785,601

785,601

Amortisation eliminated on disposals

(670,000)

(670,000)

At 30 September 2025

115,601

115,601

Carrying amount

At 30 September 2025

-

-

 

5

Tangible assets

Leasehold improvements
£

Furniture, fittings and equipment
 £

Total
£

Cost

At 1 October 2024

25,157

194,018

219,175

Disposals

-

(194,018)

(194,018)

At 30 September 2025

25,157

-

25,157

Depreciation

At 1 October 2024

9,049

151,723

160,772

Charge for the year

226

2,818

3,044

Eliminated on disposal

-

(154,541)

(154,541)

At 30 September 2025

9,275

-

9,275

Carrying amount

At 30 September 2025

15,882

-

15,882

At 30 September 2024

16,108

42,295

58,403

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

 

6

Debtors

2025
£

2024
£

Trade debtors

-

193,540

Prepayments

-

17,233

Other debtors

824,917

83,526

824,917

294,299

 

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

-

8,261

Trade creditors

 

3,533

273,637

Amounts due to related parties

 

-

114,063

Taxation and social security

 

26,328

6,492

Accruals and deferred income

 

7,690

3,750

Other creditors

 

631,617

182

 

669,168

406,385

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

-

27,698

 

8

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Capital allowances in excess of depreciation

8,577

8,577

 

Burrage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

-

6,839

Other borrowings

-

1,422

-

8,261

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

-

27,698

 

10

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors of the company. As at the balance sheet, the directors owed the company £828 (2024 - The company owed the directors £1,422). There are no fixed repayment terms and no interest is charged.
 

Summary of transactions with other related parties

As at the year end, the company was owed £785,515 (2024 - the company owed £114,063) by Pyramid Pharma Pharmaceuticals Ltd, a company under common control. There are no fixed repayment terms and no interest is charged on the loan.

As at the year end, the company owed £30,000 (2024 - £nil) to Pi-gen (Ealing) Ltd. There are no fixed repayment terms and no interest is charged on the loan.

As at the year end, the company was owed £17,600 (2024 - £nil) by Pyramid Property Ltd. There are no fixed repayment terms and no interest is charged on the loan.

As at the year end, the company was owed £20,000 (2024 - £nil) by The Learning Pharmacy Ltd. There are no fixed repayment terms and no interest is charged on the loan.