BLAKE_AND_BOUGHTON_LIMITE - Accounts


BLAKE AND BOUGHTON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2018
Company Registration No. 04297770 (England and Wales)
PAGES FOR FILING WITH REGISTRAR
BLAKE AND BOUGHTON LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
BLAKE AND BOUGHTON LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
(1,300)
Tangible assets
4
36,407
104,015
Investments
5
30
-
36,437
102,715
Current assets
Stocks
134,781
100,917
Debtors
6
1,125,522
745,486
Cash at bank and in hand
156,605
323,643
1,416,908
1,170,046
Creditors: amounts falling due within one year
7
(333,504)
(522,611)
Net current assets
1,083,404
647,435
Total assets less current liabilities
1,119,841
750,150
Creditors: amounts falling due after more than one year
8
-
(56,204)
Provisions for liabilities
(3,595)
(1,955)
Net assets
1,116,246
691,991
Capital and reserves
Called up share capital
9
220
100
Share premium account
67,300
100
Profit and loss reserves
1,048,726
691,791
Total equity
1,116,246
691,991

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial period ended 31 December 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

BLAKE AND BOUGHTON LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2018
31 December 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 3 September 2019 and are signed on its behalf by:
Mr Scott Langlands
Director
Company Registration No. 04297770
BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Blake and Boughton Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 10 Roman Way, Thetford, Norfolk, IP24 1XB.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Reporting period

Due to the length of the reporting period being greater than one year, comparative amounts presented within these financial statements (including related notes) are not entirely comparable.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

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

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets 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 the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
- 7 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the period was 20 (2017 - 15).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 November 2017
13,000
Disposals
(13,000)
At 31 December 2018
-
Amortisation and impairment
At 1 November 2017
14,300
Amortisation charged for the period
(1,300)
Disposals
(13,000)
At 31 December 2018
-
Carrying amount
At 31 December 2018
-
At 31 October 2017
(1,300)
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2017
198,988
Additions
36,261
Disposals
(146,346)
At 31 December 2018
88,903
Depreciation and impairment
At 1 November 2017
94,973
Depreciation charged in the period
14,991
Eliminated in respect of disposals
(57,468)
At 31 December 2018
52,496
Carrying amount
At 31 December 2018
36,407
At 31 October 2017
104,015
BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
- 8 -
5
Fixed asset investments
2018
2017
£
£
Investments in an associated company
30
-
Movements in fixed asset investments
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 November 2017
-
Additions
30
At 31 December 2018
30
Carrying amount
At 31 December 2018
30
At 31 October 2017
-
6
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
505,777
745,486
Amounts owed by group undertakings
588,375
-
Other debtors
31,370
-
1,125,522
745,486
BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
- 9 -
7
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
102,002
195,271
Corporation tax
144,597
211,206
Other taxation and social security
77,822
39,496
Other creditors
9,083
76,638
333,504
522,611

 

Included within creditors due within one year is hire purchase obligations of £nil (2017 - £19,573) which are secured by fixed charges on the assets concerned.

8
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
-
56,204

Included within other creditors due after on year is hire purchase obligations totalling £nil (2017 - £56,204) which are secured by fixed charges on the assets concerned.

9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary shares of 1p each
100
100
12,015 Non-Voting Ordinary shares of 1p each
120
-
220
100
Reconciliation of movements during the period:
Ordinary
Ordinary Non Voting
Number
Number
At 1 November 2017
100
100
Issue of fully paid shares
120
-
At 31 December 2018
220
100

The above issue of shares has been noted to show the correct share capital of 22,015 shares at the year end to reflect the records filed at Companies House.

BLAKE AND BOUGHTON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2018
- 10 -
10
Financial commitments, guarantees and contingent liabilities

A fixed and floating charge is secured in favour of Paul Blake and James Boughton over all property and assets present and future including any uncalled capital of the company.

11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2018
2017
£
£
110,753
143,680
12
Related party transactions
Transactions with related parties

During the year the 92.89% of the share capital was acquired by D Brash Holdings Limited, a company registered in the United Kingdom and related by common directorship.

 

Included within 'Amounts owed by group undertakings' is the amount of £588,375 owed by the parent company, D Brash Holdings Limited (2017 - £nil). This is repayable on demand and does not bear interest.

 

Also included within 'Other debtors' is the amount of £22,970 owed by a related party which is jointly controlled by Blake and Boughton Limited (2017 - £nil) . This is repayable on demand and does not bear interest.

 

'Other debtors' also incudes the amount of £8,400 due to the company by one of its directors (2017 - £nil), which was repaid after the year end. Interest of 3.25% was charged on this loan.

2017

 

2018-12-312017-11-01falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activity03 September 2019Mr Scott LanglandsMr Paul BlakeMr James BoughtonMr Stuart Andrew Kemp042977702017-11-012018-12-31042977702018-12-31042977702017-10-3104297770core:NetGoodwill2017-10-3104297770core:OtherPropertyPlantEquipment2018-12-3104297770core:OtherPropertyPlantEquipment2017-10-3104297770core:CurrentFinancialInstruments2018-12-3104297770core:CurrentFinancialInstruments2017-10-3104297770core:Non-currentFinancialInstruments2017-10-3104297770core:ShareCapital2018-12-3104297770core:ShareCapital2017-10-3104297770core:SharePremium2018-12-3104297770core:SharePremium2017-10-3104297770core:RetainedEarningsAccumulatedLosses2018-12-3104297770core:RetainedEarningsAccumulatedLosses2017-10-3104297770core:ShareCapitalOrdinaryShares2018-12-3104297770core:ShareCapitalOrdinaryShares2017-10-3104297770bus:Director12017-11-012018-12-3104297770core:Goodwill2017-11-012018-12-3104297770core:PlantMachinery2017-11-012018-12-3104297770core:MotorVehicles2017-11-012018-12-3104297770core:NetGoodwill2017-10-3104297770core:NetGoodwill2017-11-012018-12-3104297770core:OtherPropertyPlantEquipment2017-10-3104297770core:OtherPropertyPlantEquipment2017-11-012018-12-3104297770bus:OrdinaryShareClass12018-12-3104297770bus:OrdinaryShareClass22018-12-3104297770bus:OrdinaryShareClass12017-11-012018-12-3104297770bus:OrdinaryShareClass22017-11-012018-12-3104297770bus:PrivateLimitedCompanyLtd2017-11-012018-12-3104297770bus:FRS1022017-11-012018-12-3104297770bus:AuditExemptWithAccountantsReport2017-11-012018-12-3104297770bus:SmallCompaniesRegimeForAccounts2017-11-012018-12-3104297770bus:Director22017-11-012018-12-3104297770bus:Director32017-11-012018-12-3104297770bus:Director42017-11-012018-12-3104297770bus:FullAccounts2017-11-012018-12-31xbrli:purexbrli:sharesiso4217:GBP