Armstrong Brooks Limited - Period Ending 2019-08-31

Armstrong Brooks Limited - Period Ending 2019-08-31


Armstrong Brooks Limited 02272990 false 2018-09-01 2019-08-31 2019-08-31 The principal activity of the company is that of property development and dealing. Digita Accounts Production Advanced 6.24.8820.0 Software true true false true true true true true 02272990 2018-09-01 2019-08-31 02272990 2019-08-31 02272990 bus:OrdinaryShareClass1 2019-08-31 02272990 bus:OrdinaryShareClass2 2019-08-31 02272990 core:RetainedEarningsAccumulatedLosses 2019-08-31 02272990 core:ShareCapital 2019-08-31 02272990 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2019-08-31 02272990 core:CurrentFinancialInstruments 2019-08-31 02272990 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-31 02272990 core:Non-currentFinancialInstruments 2019-08-31 02272990 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-31 02272990 core:FurnitureFittingsToolsEquipment 2019-08-31 02272990 bus:SmallEntities 2018-09-01 2019-08-31 02272990 bus:AuditExemptWithAccountantsReport 2018-09-01 2019-08-31 02272990 bus:FullAccounts 2018-09-01 2019-08-31 02272990 bus:SmallCompaniesRegimeForAccounts 2018-09-01 2019-08-31 02272990 bus:RegisteredOffice 2018-09-01 2019-08-31 02272990 bus:Director1 2018-09-01 2019-08-31 02272990 bus:OrdinaryShareClass1 2018-09-01 2019-08-31 02272990 bus:OrdinaryShareClass2 2018-09-01 2019-08-31 02272990 bus:PrivateLimitedCompanyLtd 2018-09-01 2019-08-31 02272990 core:FurnitureFittings 2018-09-01 2019-08-31 02272990 core:FurnitureFittingsToolsEquipment 2018-09-01 2019-08-31 02272990 core:OfficeEquipment 2018-09-01 2019-08-31 02272990 core:OtherRelatedParties 2018-09-01 2019-08-31 02272990 core:Subsidiary1 2018-09-01 2019-08-31 02272990 core:Subsidiary1 countries:AllCountries 2018-09-01 2019-08-31 02272990 core:Subsidiary2 2018-09-01 2019-08-31 02272990 core:Subsidiary2 countries:AllCountries 2018-09-01 2019-08-31 02272990 core:Subsidiary3 2018-09-01 2019-08-31 02272990 core:Subsidiary3 countries:AllCountries 2018-09-01 2019-08-31 02272990 core:Subsidiary4 2018-09-01 2019-08-31 02272990 core:Subsidiary4 countries:AllCountries 2018-09-01 2019-08-31 02272990 core:Subsidiary5 2018-09-01 2019-08-31 02272990 core:Subsidiary5 countries:AllCountries 2018-09-01 2019-08-31 02272990 countries:England 2018-09-01 2019-08-31 02272990 2018-08-31 02272990 core:CostValuation 2018-08-31 02272990 core:FurnitureFittingsToolsEquipment 2018-08-31 02272990 2017-09-01 2018-08-31 02272990 2018-08-31 02272990 bus:OrdinaryShareClass1 2018-08-31 02272990 bus:OrdinaryShareClass2 2018-08-31 02272990 core:RetainedEarningsAccumulatedLosses 2018-08-31 02272990 core:ShareCapital 2018-08-31 02272990 core:CurrentFinancialInstruments 2018-08-31 02272990 core:CurrentFinancialInstruments core:WithinOneYear 2018-08-31 02272990 core:Non-currentFinancialInstruments 2018-08-31 02272990 core:Non-currentFinancialInstruments core:AfterOneYear 2018-08-31 02272990 core:FurnitureFittingsToolsEquipment 2018-08-31 02272990 core:Subsidiary1 2017-09-01 2018-08-31 02272990 core:Subsidiary2 2017-09-01 2018-08-31 02272990 core:Subsidiary3 2017-09-01 2018-08-31 02272990 core:Subsidiary4 2017-09-01 2018-08-31 02272990 core:Subsidiary5 2017-09-01 2018-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02272990

Armstrong Brooks Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2019

image-name

Hallidays
Riverside House
Kings Reach Business Park
Yew Street
Stockport
SK4 2HD

 

Armstrong Brooks Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 12

 

Armstrong Brooks Limited

Company Information

Director

Mr R Cory

Registered office

Hallidays
Riverside House
Kings Reach Business Park
Yew Street
Stockport
SK4 2HD

Accountants

Hallidays
Riverside House
Kings Reach Business Park
Yew Street
Stockport
SK4 2HD

 

Armstrong Brooks Limited

(Registration number: 02272990)
Balance Sheet as at 31 August 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

1,805

2,408

Investments

5

20,000

20,000

Other financial assets

6

17,764

17,764

 

39,569

40,172

Current assets

 

Stocks

7

9,186,080

13,769,213

Debtors

8

944,901

710,303

Investments

9

69,000

80,000

Cash at bank and in hand

 

4,480,435

162,126

 

14,680,416

14,721,642

Creditors: Amounts falling due within one year

10

(728,696)

(1,138,783)

Net current assets

 

13,951,720

13,582,859

Total assets less current liabilities

 

13,991,289

13,623,031

Creditors: Amounts falling due after more than one year

10

(3,014,780)

(4,581,253)

Net assets

 

10,976,509

9,041,778

Capital and reserves

 

Called up share capital

11

1,787,500

1,787,500

Profit and loss account

9,189,009

7,254,278

Total equity

 

10,976,509

9,041,778

For the financial year ending 31 August 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

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.

 

Armstrong Brooks Limited

(Registration number: 02272990)
Balance Sheet as at 31 August 2019

Approved and authorised by the director on 19 May 2020
 

Mr R Cory
Director

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

1

General information

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

The address of its registered office is:
Hallidays
Riverside House
Kings Reach Business Park
Yew Street
Stockport
SK4 2HD

These financial statements were authorised for issue by the director on 19 May 2020.

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

Group accounts not prepared

The company was exempt from the requirement to prepare group accounts under section 399 of the Companies Act, as they qualified as small in accordance with section 383..

Going concern

The financial statements have been prepared on a going concern basis.

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.

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.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or 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 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.

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

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

Fixtures and fittings

25% written down value

Office equipment

25% written down value

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.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

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. 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.

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

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.

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 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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2018 - 1).

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 September 2018

61,308

61,308

At 31 August 2019

61,308

61,308

Depreciation

At 1 September 2018

58,900

58,900

Charge for the year

603

603

At 31 August 2019

59,503

59,503

Carrying amount

At 31 August 2019

1,805

1,805

At 31 August 2018

2,408

2,408

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

5

Investments

2019
£

2018
£

Investments in subsidiaries

20,000

20,000

Subsidiaries

£

Cost or valuation

At 1 September 2018

20,000

Provision

Carrying amount

At 31 August 2019

20,000

At 31 August 2018

20,000

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2019

2018

Subsidiary undertakings

Trawden Forest Properties Limited

Ordinary

100%

100%

 

England & Wales

     

Mersey Estates Limited

Ordinary

100%

100%

 

England & Wales

     

Armstrong Software Limited

Ordinary

100%

0%

 

England & Wales

     

Armstrong Leisure Limited

Ordinary

100%

0%

 

England & Wales

     

Bluebell Walk Limited

Ordinary

100%

0%

 

England & Wales

     

The principal activity of Trawden Forest Properties Limited is Dormant

The principal activity of Mersey Estates Limited is Property development and dealing

The principal activity of Armstrong Software Limited is Dormant

The principal activity of Armstrong Leisure Limited is Dormant

The principal activity of Bluebell Walk Limited is Letting of real estate

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

The profit for the financial period of Trawden Forest Properties Limited was £- and the aggregate amount of capital and reserves at the end of the period was £10,000.

The loss for the financial period of Mersey Estates Limited was £102,725 and the aggregate amount of capital and reserves at the end of the period was £(171,308).

The profit for the financial period of Armstrong Software Limited was £- and the aggregate amount of capital and reserves at the end of the period was £100.

The profit for the financial period of Armstrong Leisure Limited was £- and the aggregate amount of capital and reserves at the end of the period was £100.

The loss for the financial period of Bluebell Walk Limited was £1,438 and the aggregate amount of capital and reserves at the end of the period was £(1,338).

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

6

Other financial assets (current and non-current)

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 September 2018

17,764

17,764

At 31 August 2019

17,764

17,764

Impairment

Carrying amount

At 31 August 2019

17,764

17,764

7

Stocks

2019
£

2018
£

Other inventories

9,186,080

13,769,213

8

Debtors

Note

2019
£

2018
£

Trade debtors

 

167,919

243,856

Amounts owed by group undertakings and undertakings in which the company has a participating interest

13

628,805

271,903

Other debtors

 

148,177

194,544

 

944,901

710,303

9

Current asset investments

2019
£

2018
£

Other investments

69,000

80,000

Listed investments

Investments having a net book value of £69,000 (31 August 2018 - £80,000) are listed on a recognised stock exchange and had a market value of £69,000 at the end of the year (31 August 2018 - £80,000).

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

10

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Loans and borrowings

12

-

666,003

Trade creditors

 

289,747

24,648

Amounts owed to group undertakings and undertakings in which the company has a participating interest

 

10,000

10,000

Taxation and social security

 

11,368

62,055

Other creditors

 

417,581

376,077

 

728,696

1,138,783

Due after one year

 

Loans and borrowings

12

3,014,780

4,581,253

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

12

3,014,780

4,581,253

11

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary Fully Paid Shares of £0.25 each

7,100,002

1,775,000.50

7,100,002

1,775,000.50

Ordinary Partly Paid Shares of £0.62 each

199,998

123,998.76

199,998

123,998.76

 

7,300,000

1,898,999

7,300,000

1,898,999

12

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Other borrowings

3,014,780

4,581,253

 

Armstrong Brooks Limited

Notes to the Financial Statements for the Year Ended 31 August 2019

2019
£

2018
£

Current loans and borrowings

Other borrowings

-

666,003

Other Borrowings

Included within other borrowings are:-

A loan from MESA Pension Fund with a carrying amount of £nil (2018: £1,742,015). The interest rate was 2% above the average base lending rate and the final instalment was settled prior to the due date of 25 August 2020. The loan was secured by a first ranking standard security over the stock of properties held within Armstrong Brooks Limited.

A long from the Vigox Trust with a carrying amount of £321,000 (2018: £323,000). The interest rate is 2.5% above base rate payable at 6 monthly intervals. No final repayment date has been set.

An amount advanced from the sole director and shareholder of £2,693,780 (2018: £3,182,241). There are no interest or repayment terms currently in place.


 

13

Related party transactions

Summary of transactions with other related parties

Mersey Estates Self Administered Pension Fund, managed by Rowanmoor Trustees on behalf of the sole beneficiary Robert Cory, have provided borrowings to the company on a commercial basis, the terms of which are disclosed in note 10 of these accounts. The loan was fully repaid during the current year.